{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["Config","Welcome","Overview","Settings","Home","Individuals","Assets","Income","Budget","Retire","Useful Info","ImportMsg","HomeChart","Rental","Investments","Housing","Vehicle","Med-Insur","Export","EData","TaxRates","RMD","Calculators","Notes","Scenarios","IRMAA","RMDTable","COLACPI","LifeTables","TaxTables","SS Estimator"],"not_rendered":{"charts":7,"images":50,"macros":1,"external_links":0,"defined_names":10,"comments":7,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Config","index":0,"n_rows":60,"n_cols":29,"rows_kept":60,"cut":false,"hidden":true,"merged":[[50,6,50,22],[55,6,55,22],[56,6,56,22],[57,6,57,22],[2,10,2,12],[30,6,30,22],[31,6,31,22],[29,6,29,22],[45,6,45,22],[46,6,46,22],[37,6,37,22],[40,6,40,22],[47,6,47,22],[48,6,48,22],[49,6,49,22],[38,6,38,22],[59,6,59,22],[52,6,52,22],[53,6,53,22],[54,6,54,22],[51,6,51,22],[58,6,58,22],[44,6,44,22],[39,6,39,22],[2,14,3,14],[2,25,2,28],[2,23,3,23],[32,6,32,22],[33,6,33,22],[34,6,34,22],[35,6,35,22],[36,6,36,22],[41,6,41,22],[42,6,42,22],[43,6,43,22]]}
[]
[null,"Configuration",null,null,null,null,"DO NOT MOVE ANY CELL VALUES OR INSERT ANY ROWS OR COLUMNS"]
[null,"Drop down values",null,null,null,null,null,null,null,null,"Adjustment Factors",null,null,null,"Show worksheet tabs",null,null,null,null,null,null,null,null,"Home screen",null,"Tab Hide & Protect "]
[null,"State","ID",null,"Status",null,"Yes/No",null,"Required / Optional",null,"Home page ROR Adj %",null,"Home page Inf. Adj %",null,null,null,null,null,null,null,null,null,null,null,null,"Page / Tab Name","Hide Tab","Protect","Very Hidden"]
[null,"Alabama","AL",null,"Married",null,"Y",null,"Required",null,5.0000000000000001E-4,null,5.0000000000000001E-4,null,false,null,null,null,null,null,null,null,null,"Home",null,"Home","N","Y"]
[null,"Alaska","AK",null,"Single",null,"N",null,"Optional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welcome",null,"Individuals","N","Y"]
[null,"Arizona","AZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Password","retire",null,null,null,"Assets","N","Y"]
[null,"Arkansas","AR",null,"Tab Retire column mapping to VB module CalcualateDiff field name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This will become the password to un-protect tabs",null,null,null,null,"Investments","Y","Y"]
[null,"California","CA",null,"Retire tab column for Mthy Dif Budget v Net",null,null,null,null,"Y","diffCol",null,null,null,"TaxRateReturnTab","ImportMsg",null,null,null,null,"If blank a default of \"retire\" will be used.",null,null,null,null,"Budget","N","Y"]
[null,"Colorado","CO",null,"Retire tab column for Necessary Withdrawal",null,null,null,null,"U","withCol",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income","N","Y"]
[null,"Connecticut","CT",null,"Retire tab column for RMD additional ",null,null,null,null,"AM","rmdShortCol",null,null,null,"Used to determine if the Press the Calculator message should be shown.",null,null,null,null,null,null,null,null,null,null,"TaxRates","Y","Y","Y"]
[null,"DC","DC",null,"Retire tab RMD budget amt",null,null,null,null,"AO","budgetAdjCol",null,null,null,"Show msg",null,null,"Check Cell",null,null,"Version","1.1.0",null,null,null,"Housing","Y","Y","Y"]
[null,"Delaware","DE",null,"Retire tab Effective Tax Rate",null,null,null,null,"Q",null,null,null,null,"Budget",106595,false,"I5",null,null,null,null,null,null,null,"Med-Insur","Y","Y","Y"]
[null,"Florida","FL",null,"Retire tab Reinvested RMD",null,null,null,null,"AZ",null,null,null,null,"Income",39379.786199999995,false,"AQ15",null,null,null,null,null,null,null,"Vehicle","Y","Y","Y"]
[null,"Georgia","GA",null,null,null,null,null,null,null,null,null,null,null,"Assets",1076000,false,"F4",null,null,null,null,null,null,null,"Retire","N","Y"]
[null,"Hawaii","HI",null,null,null,null,null,null,null,null,null,null,null,"Retire",0,false,"AD6",null,null,"Zoom %",125,null,null,null,"Rental","Y","Y","Y"]
[null,"Idaho","ID",null,"Retire column Before tax withdrawal",null,null,null,null,"BH","beforeCol",null,null,null,"Tax rates",2276501.7400000002,false,"K5",null,null,null,null,null,null,null,"Useful Info","N","Y"]
[null,"Illinois","IL",null,"Retire column After tax withdrawal",null,null,null,null,"BB","afterCol",null,null,null,"Housing",1013.15,true,"N24",null,null,null,null,null,null,null,"RMD","Y","Y","Y"]
[null,"Indiana","IN",null,"Retire column Before tax balance",null,null,null,null,"BF","beforeBalCol",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TaxTables","Y","Y","Y"]
[null,"Iowa","IA",null,"Retire column After tax balance",null,null,null,null,"BD","afterBalCol",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS Estimator","Y","Y","Y"]
[null,"Kansas","KS",null,null,null,null,null,null,null,null,null,null,null,"Rental",0,false,"M33",null,null,null,null,null,null,null,"Welcome","N","Y"]
[null,"Kentucky","KY",null,null,null,null,null,null,null,null,null,null,null,"Individual","SingleLouisiana",false,"D28",null,null,null,null,null,null,null,"Config","Y","Y","Y"]
[null,"Louisiana","LA",null,"Version",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HomeChart","Y","Y","Y"]
[null,"Maine","ME",null,"Version 1.2.0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLACPI","Y","Y","Y"]
[null,"Maryland","MD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LifeTables","Y","Y","Y"]
[null,"Massachusetts","MA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RMDTable","Y","Y","Y"]
[null,"Michigan","MI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRMAA","Y","Y","Y"]
[null,"Minnesota","MN",null,null,"Lvl =","Message levels:    I - Info,   W - Warn,   E - Error",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export","Y","Y","Y"]
[null,"Mississippi","MS",null,"Checklist report messages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EData","Y","N","Y"]
[null,"Missouri","MO",null,"Rule #","Lvl","Messages for Checklist report",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Message ",null,"Scenarios","Y","Y","Y"]
[null,"Montana","MT",null,1,"I","R.01 -Tax rate tables are not in use while an override rate is defined. Review TaxRates tab, field \"Override\".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calc rate",null,"Calculators","Y","Y","Y"]
[null,"Nebraska","NE",null,2,"W","R.02 - Retirement inflation rate is one or more percent above the last ten year average inflation rate.  Review Retire tab, field \"Inflation Rate %\".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8,null,"Notes","Y","Y","Y"]
[null,"Nevada","NV",null,3,"W","R.03 - Retirement inflation rate is one or more percent below the last ten year average inflation rate.  Review Retire tab, field \"Inflation Rate %\".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ImportMsg","Y","Y","Y"]
[null,"New Hampshire","NH",null,4,"W","R.04 -Monthly housing cost after sale of house should not be zero. Review Housing tab, field \"Estimated monthly housing cost after sale of house\".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overview","N","Y"]
[null,"New Jersey","NJ",null,5,"I","R.05 - RMD (Required Minimum Distribution) has happened for one or more years.  Total amount of funds re-deposited into After tax: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943824,null,"Settings","Y","Y","Y"]
[null,"New Mexico","NM",null,6,"I","R.06 - No errors or warnings found."]
[null,"New York","NY",null,7,"I","R.07 - All Investments are indicated as After Tax.  Review Assets tab, fields \"Investment Type\""]
[null,"North Carolina","NC",null,8,"I","R.08 - County tax rate table has been defined and will be used.  Review TaxRates tab, fields \"County\" tax rate table."]
[null,"North Dakota","ND",null,9,"I","R.09 - City tax rate table has been defined and will be used.  Review TaxRates tab, fields \"City\" tax rate tables."]
[null,"Ohio","OH",null,10,"W","R.10 - No Individual 2 defined but income for Id-2 is defined.  Review Income tab, field \"Monthly Amount\"."]
[null,"Oklahoma","OK",null,11,"W","R.11 - No Individual 2 defined but medical insurance costs for Id-2 is defined.  Review Med-Insur tab, field \"Individual 2, Amount\"."]
[null,"Oregon","OR",null,12,"W","R.12 - No Individual 2 defined but tax status of Married is defined.  Review TaxRate tab, field \"Status\"."]
[null,"Pennsylvania","PA",null,13,"W","R.13 - No Individual 2 defined but one or more investments are defined as Individual 2 assets.  Review Assets tab, field \"Investment Owner\".\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t"]
[null,"Rhode Island","RI",null,14,"W","R.14 - Income my cause IRMAA adjustments on Medicare costs. Review future year adjusted incomes with the most current IRMAA rates.  Information regarding IRMAA can be found in the Useful Info tab."]
[null,"South Carolina","SC",null,15,"W","R.15 - Income my cause IRMAA adjustments on Medicare costs. Review current year adjusted incomes with the most current IRMAA rates.  Information regarding IRMAA can be found in the Useful Info tab."]
[null,"South Dakota","SD",null,16,"W","R.16 - Medicare IRMAA will impact your Medicare medical costs. Be sure to review your Med-Insur budget values in accordance with the most current IRMAA rates."]
[null,"Tennessee","TN",null,17,"I","R.17 - There is a COLA adjustment but no  income defined for one or more incomes.  Review Income tab, fields \"COLA / Adj. & Monthly Amount\"."]
[null,"Texas","TX",null,18,"W","R.18 - Individual 2 is defined but tax status of Single is defined.  Review Individuals tab Income Tax  field \"Status\"."]
[null,"Utah","UT",null,19,"I","R.19 - There is no COLA adjustment for one or more incomes.  Review Income tab, fields \"COLA / Adj.\"."]
[null,"Vermont","VT",null,20,"I","R.20 - One or more incomes are defined with zero percent income tax.  Review Income tab, fields \"% Taxable\"."]
[null,"Virginia","VA",null,21,"W","R.21 - There is no income defined.  Typically there should be Social Security or equivalent income.  Review Income tab, fields \"Monthly Amount\"."]
[null,"Washington","WA",null,22,"I","R.22 - There is no current house value yet there is a mortgage. "]
[null,"West Virginia","WV",null,23,"E","R.23 - Less than 10 years information in Dept. of Labor Consumer Price Index data.  Unable to perform Inflation checklist rules.  Review Useful Info tab - COLA & CPI report. "]
[null,"Wisconsin","WI",null,24,"W","R.24 - Income tax rate formulas are not currently matching the selected filing status and state.  Press the 'Update tax tables' button on the \"Individuals\" tab to resolve the issue."]
[null,"Wyoming","WY",null,25,"I","R.25 - Second year withdrawal amount is significantly different from year one.  Does start income have correct dates. Does Budget have defined adjustements. Ensure income and budget variances are correct.  "]
[null,null,null,null,26]
[null,null,null,null,27]
[null,null,null,null,28]
[null,null,null,null,29]
[null,null,null,null,30]

{"sheet":"Welcome","index":1,"n_rows":31,"n_cols":7,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,6,30,14],[2,2,2,4],[3,2,3,4],[10,2,10,18],[23,1,23,11],[25,2,25,18],[15,2,15,18],[16,2,16,9],[17,2,17,10],[6,2,6,16],[7,2,7,9],[13,2,13,18],[14,2,14,18]]}
[]
[null,null,"Retirement Planner "]
["Home",null,"Done by DaveW (DbyDW)"]
[null,null,{"$f":"Config!E24","v":"Version 1.2.0"}]
[]
[]
[null,null,"You've got to plan for retirement?"]
[null,null,"Planning for retirement shouldn't be dreaded and avoided.\n\nThe most often asked question regarding retirement is \"will the money last\". Retirement Planner software helps to answer that and other questions. Whether you are early or late in the planning process it needs to be done. The statement \"failing to plan is planning to fail\" is just as applicable to retirement as it is to other aspects of life. This software can be used to create a forty-year retirement plan.\n\nMany events and aspects of life will impact the quality of retirement. What the future holds for one in retirement is unknown. Yet, one can be prepared and educated about the challenges and opportunities of retirement. A knowledgeable and sound retirement plan will help now and in the future.\n\nThough this software is titled Retirement Planner it can and has been used to assist with making financial decisions for decades before retirement."]
[]
[]
[null,null,"Retirement Planner does not provide any investment strategies or track historical performance of investments.\nThis software is not intended to replace the value of professional financial advice."]
[]
[]
[null,null,"Plan for the future not the past"]
[null,null,"This software is designed to plan for the future and not track the past. The plan is always created with a current or going forward timeframe. When using this software and entering the target retirement year it must either be the current year or a future year. A target retirement start year prior to this year is not supported and cannot be entered. Even if you retired one or more years in the past the software uses the current year as the starting year for planning purposes."]
[null,null,"Points of control"]
[]
[null,null,"Retirement Planner provides three points of control and adjustment along with the financial data entered to create a plan. These points of control are 1) Retirement Year, 2) Average Rate of Return, and 3) Annual Inflation Rate. \n\nThese controls are associated with Individuals, Income, and Expenses. Retirement Planner allows increasing or decreasing these points of control to understand the effects on the retirement plan. In real life some of these factors can be controlled. At other times these factors are out of our control.\n"]
[]
[]
[]
[]
[]
[null,"Next steps"]
[]
[null,null,"Go to the Overview tab to access the documentation link and sample data and scenarios.   It is recommended to view the documentation web site for information in understanding and using Retirement Planner."]
[]
[]
[]
[]
[null,null,null,null,null,null,"Retirement Planner - Copyright 2017-2022 David A. Weilert\n\nPermission is hereby granted, free of charge, to any person obtaining a copy of this software and associated documentation files (the \"Software\"), to deal in the Software without restriction, including without limitation the rights to use, copy, modify, merge, publish, distribute, sublicense, and/or sell copies of the Software, and to permit persons to whom the Software is furnished to do so, subject to the following conditions:\n\nThe above copyright notice and this permission notice shall be included in all copies or substantial portions of the Software.\n\nTHE SOFTWARE IS PROVIDED \"AS IS\", WITHOUT WARRANTY OF ANY KIND, EXPRESS OR IMPLIED, INCLUDING BUT NOT LIMITED TO THE WARRANTIES OF MERCHANTABILITY, FITNESS FOR A PARTICULAR PURPOSE AND NONINFRINGEMENT. IN NO EVENT SHALL THE AUTHORS OR COPYRIGHT HOLDERS BE LIABLE FOR ANY CLAIM, DAMAGES OR OTHER LIABILITY, WHETHER IN AN ACTION OF CONTRACT, TORT OR OTHERWISE, ARISING FROM, OUT OF OR IN CONNECTION WITH THE SOFTWARE OR THE USE OR OTHER DEALINGS IN THE SOFTWARE.\n\nMicrosoft Excel (r) is copyrighted by Microsoft (c) and is not freely distributed or included by this notice. "]

{"sheet":"Overview","index":2,"n_rows":21,"n_cols":12,"rows_kept":21,"cut":false,"hidden":false,"merged":[[7,2,7,13],[12,2,12,3],[12,5,12,6],[12,8,12,9],[12,11,12,13],[10,2,10,3],[9,2,9,13],[8,5,8,9],[11,2,11,12],[13,11,13,12],[15,11,15,12],[18,2,18,3],[18,5,18,6],[18,8,18,9],[18,11,18,12],[16,2,16,3],[17,2,17,3],[16,8,16,9],[17,8,17,9],[16,11,16,12],[17,11,17,12],[13,2,13,3],[13,5,13,6],[13,8,13,9],[15,2,15,3],[15,5,15,6],[15,8,15,9],[19,11,19,12],[20,2,20,3],[20,5,20,6],[20,8,20,9],[20,11,20,12],[16,5,16,6],[17,5,17,6],[19,2,19,3],[19,5,19,6],[19,8,19,9]]}
[]
[null,null,"Retirement Planner   "]
[" Home",null,"Done by DaveW (DbyDW)"]
[null,null,{"$f":"Config!E24","v":"Version 1.2.0"}]
[]
[null,null," Documentation"]
[]
[null,null,"Detailed information for Retirement Planner is available at the following web site and not provided in this spreadsheet.  Clicking the link will open the documentation web site."]
[]
[]
[]
[null,null," Learning to use\n\nThe four following scenarios are provided with sample data that can be loaded by pressing the associated Scenario button.  When loading a scenario all existing data will be over-written.  \n\nThe data can be modified as desired to evaluate, experiment, and learn how to use Retirement Planner.  By exploring these scenarios and reviewing the suggested actions you will gain familiarity with the software to aid in creating a retirement plan.  \n\n\nClick the scenario button to load the associated data."]
[]
[null,null,"Sally & Jon, married in their 50's.\n\nThey have moderate investments, both are working and contribute to 401Ks.  \n\nThey have a mortgage on their home along with two car payments.  \n\nThey are planning to retire in the next 10-15 years.  \n",null,null,"Molly, single and in her 30's. \n\nMolly has a small saving account and contributes to a tax deferred saving.  \n\nShe rents and has a car payment.   \n\nMolly lives in a city where there is a 1% city tax on all income.",null,null,"Aly & Ari, married in their early 70's.\n\nThey have significant savings with income from Social Security,  pensions, and rental income.  \n\nThey are planning to down-size and sell their house in 2030 and sell the rental property in 2035.\n",null,null,"Jason, single in his early 60's. \n\nJason has small savings with income from Social Security and disability benefits\n\nHe rents and has no vehicle payment.  He plans on buying a vehicle in the next two years.\n\nA single line-item amount is used all of the budget."]
[]
[null,null,"Action:\nReview Investment Balance column on the Retire tab.  In the 2062 timeframe monies are not large enough to cover withdrawal needs.\n\nWhen generating the plan a message is displayed that calculations are stopped once this condition occurs.\n",null,null,"Action:\nThe current Rate of return is 7%. \n\nFrom the Home tab or Retire tab change the Annual Rate-of-Return and/or the Annual Inflation Rate. \n\nWhat reduction in monies will happen if the Rate of Return is reduced to 5%?\n",null,null,"Action:\nIRS Required Minimum Distribution (RMD) supplemental withdrawals have occured in multiple years.  \n\nReview the RMD Adj. column of the Retire tab. Notice the cells with dark grey background with an upper-case Y.  These are the years that RMD supplemental monies were withdrawn. Click the 'eye' icon in the heading of the column to view details.",null,null,"Action:\nReview the Income tab, click the eyeball icon to view the detail data. Note the $25,000 of supplemental income in the second year.  This is an expected inheiritance.\n\n\n"]
[null,null,"Action:\nReview the Selling House seciton of the Housing tab. The Housing tab is accessed from Housing sections of the Assets or Budget tabs. \n\nThe house is planned to be sold in 2050.  Try changing the year sold and generating a new plan to review the impact of this change.  \n",null,null,"Action:\nThe current target year to retire is 2052. How much longer will monies be extended if retirement is delayed four years?\n\nFrom the Home tab or Retire tab change the Retirement Year and create an updated plan. ",null,null,"Action:\nFrom the Home tab select and view the Retirement Financials chart.  Note the 2030 and 2035 years when the house and rental properties are sold. Lines on the chart for the properties drop and the line for After tax is increased for each year. ",null,null,"Action:\nReview the Retire tab, and notice the message indicating income exceeded budget needs in one or more years.  This is the result of the $25,000 of supplemental income in the second year.\n\n"]
[null,null,"Action:\nGenerate the Checklist Report from the Home tab.   Issue R.18 is identified on the report.  On the Individuals tab note the tax filing status of SINGLE is used.  Change this to MARRIED on the Individual tab and create an updated plan.  It is important to ensure the proper tax information is selected.",null,null,"Action:\nMolly lives in a city where there is a 1% city tax on all income.  \n\nFrom either the Individuals tab or the Income tab  click the pencil icon to open the TaxRates tab.  In the upper right-hand portion of the tab is where this City tax is defined.",null,null,"Action:\nFrom the Home tab select and view the Checklist report. Issue R.14 has occurred indicating the IRMAA (Income Related Monthly Adjustment Amount) will apply to the Medicare premiums.  \n\nIRMAA is an additional amount that must be paid for Medicare because taxable income is high.  Review the IRMAA report in the Useful Info tab. \n\nThe Budget for Med-Insur has been adjusted for the increase.",null,null,"Action:\nReview the Retire tab, and notice the Single year adjustments of $400 for four years.  This increase in budget is for a car payment.\n\n"]
[null,null,"Action:\nFrom the Home tab or Retire tab change the Annual Rate-of-Return and/or the Annual Inflation Rate.  Generate an updated plan and notice that small changes in either of these values can have significant impact over multiple years.",null,null,"Action:\nFrom the Investments section of the Assets tab increase the monthly contribution by $800 per month. Generate an updated plan review the impact of increased savings.\"\t",null,null,"Action:\nFrom the Home tab select and view the Budget Trends chart.  The chart on the right, Monthly Adjustments, shows the planned adjustments in future years.\n\nThese adjustments are entered on the Retire tab in the Single and Multi-year adjustment columns.  The reason for the adjustment is provided in the comments column.",null,null,"Action:\nReview the Budget tab, and notice a singleline item is used for the entire monthly budget.  Consider creating additional line-items to breakout rent, food, utilities, etc., to provide better information to for the budget.\n"]
[null,null,"Action:\nFrom the Budget tab notice that the column labeled: (+/-) Monthly Adjust at Retirement has multiple entries. \n\nAt retirement start the expense of house payments and car payments are removed and Med-Insur is increased to cover the Medicare costs.",null,null,null,null,null,"Action:\nFrom the Home tab select and view the Checklist report. Issue R.25 has occurred.  This message does not require any actions.  It is information to suggest a review of data to ensure it is correct.  \n\nThe additional monies withdrawn to meet the RMD has caused the withdrawal amount to increase in year two.  \n\nThe second individual has reached the age when the withdrawals must be taken.   "]
[null,null,"Action:\nFrom the Income tab review that two incomes are defined with end years in 2032 and 2034. \n\nThese incomes define the individuals' work income.  Once an individual retires from work the associated income must be stopped.\n\nUse the Year to Start and Year to Stop provide the ability to define a period of time that income is expected. \n"]

{"sheet":"Settings","index":3,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":false,"merged":[[2,2,2,8],[18,2,18,13],[16,2,16,5],[20,2,20,14],[4,2,4,5],[8,2,8,5],[12,2,12,5]]}
[]
[null,null,"Settings"]
["Return",null,"Settings for Retirement Planner and upgrading to a new version of the software.  "]
[]
[null,null,"First screen"]
[null,null,"Select the first screen to be shown when opening the software.",null,null,null,null,"Welcome"]
[]
[]
[null,null,"Display Green Calculator message at startup."]
[null,null,"Select Y or N to display messsage.",null,null,null,null,"Y"]
[]
[]
[null,null,"Default zoom percent"]
[null,null,"Enter the default percent to zoom (100 - 300).",null,null,null,null,125]
[null,null,"Press the Apply zoom button once value is provided."]
[]
[null,null,"Update software"]
[]
[null,null,"To aid in upgrading to a new version of the software follow the below defined steps.  This process is the exporting of data from the existing spreadsheet and copying and importing the data into the new spreadsheet.  \n\na.) Open the old spreadsheet.  Select the Settings tab (press green gear in upper right-hand side of Home) and scroll to the bottom.  Press the button labeled 'Export Data'.  This will copy all currently entered data to the EData tab.\nb.) Press the button labeled 'Open EData'.  Once the tab is open press the button labeled 'Select Data'.  Now using your keyboard Ctrl+C to outline the selected data to copy.  This will cause a dashed line around the selected data.  This selected data will be copied to the new version of the spreadsheet.\nc.) Open the new version of the spreadsheet.   Select the Settings tab (press green gear in upper right-hand side of Home) and scroll to the bottom.   Press the button labeled 'Open EData'.  \nd.) Once the EData tab is opened press the button labeled 'Remove Data' to remove any existing data in the tab.  Select the first cell in the first column after the gray header bar (cell A5).  Once the cell is selected paste the copied data from the above steps into the tab.\ne.) Press the return arrow in the upper left to close the EData tab and return to the Settings tab.\nf.) Press the button labeled 'Import Data' to import the copied data into the new version of the spreadsheet.  The import process with show a status screen with a report of completed activity.  Once importing is completed the 'Updating Taxes' process is invoked.\ng.) A message box will be displayed to indicate the import process is completed.  \nh.) Save the new spreadsheet and close the old spreadsheet.  \n\n\n"]
[]
[null,null,"NOTE: If you have added any information in the Notes feature of the Useful Info tab you must copy the Notes data to the new spreadsheet.  The Notes data is not exported and must be copied manually."]

{"sheet":"Home","index":4,"n_rows":42,"n_cols":21,"rows_kept":42,"cut":false,"hidden":false,"merged":[[34,7,37,7],[4,8,4,9],[4,12,4,13],[40,19,41,19],[20,1,22,4],[34,9,37,9],[34,11,37,11],[34,13,37,13],[34,15,37,15],[34,17,37,17],[34,19,37,19],[34,6,37,6],[1,11,1,16],[3,11,3,13],[4,16,4,17],[4,3,4,6],[1,8,1,10],[3,7,3,9]]}
[]
[null,null,"Retirement Planner",null,null,null,null,null,null,null,null,{"$f":"IF(S2>\"\",\"Financial information has changed, the chart or report should be generated again.\",\"\")","v":""},null,null,null,null,null,null,null,"Current Chart:","Investments & Assets"]
[null,null,"Done by DaveW (DbyDW)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Config!Q12=\"SHOW\", \"Press calculator to update financials\",\"\" )","v":""}]
[null,null,{"$f":"Config!E24","v":"Version 1.2.0"},null,null,null,null,"Press red and green \nbuttons to change values",null,null,null,null,null,null,null,null,{"$f":"IF(Retire!D12<YEAR(TODAY()),\"ERROR: Retirement YEAR is in the past, must be current year or in the future.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,"Average Rate of Return %",null,{"$f":"Retire!D15","v":0.04},null,"Annual Inflation Rate %",null,{"$f":"Retire!D18","v":0.03},null,"Retirement Year",null,{"$f":"Retire!D12","v":2034}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Click above buttons to switch to the tab"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Click icon to view  chart"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Investments & Assets",null,"Retirement Financials",null,"Income",null,"Budget",null,"Budget Trends",null,"House & Rental",null,"Checklist Report"]
[null,null,null,null,null,null,"Start year:","Current year",null,"Retirement start year",null,{"$f":"H41","v":"Current year"},null,{"$f":"H41","v":"Current year"},null,{"$f":"J41","v":"Retirement start year"},null,{"$f":"H41","v":"Current year"},null,"N/A"]
[null,null,null,null,null,null,"End year:","Age 100",null,"Start plus 40 years",null,"Start plus 40 years",null,"Start plus 40 years",null,"Start plus 40 years",null,"Start plus 40 years"]

{"sheet":"Individuals","index":5,"n_rows":34,"n_cols":10,"rows_kept":34,"cut":false,"hidden":false,"merged":[[28,8,28,11],[30,9,30,11],[31,9,31,11],[29,8,29,11],[3,8,3,9],[24,8,24,9],[2,2,2,8],[6,3,6,6],[7,3,7,6],[12,3,12,6],[19,3,19,5],[17,3,17,6],[18,3,18,6],[7,8,7,9],[28,3,28,6],[23,3,23,6],[24,3,24,6],[25,3,25,4],[26,3,26,4],[25,5,25,6],[26,5,26,6],[27,3,27,6]]}
[]
[null,null,"Individuals"]
["Return",null,"Enter information for a single individual or a couple.  "]
[null,null,null,null,null,null,null,"Todays date",{"$f":"TODAY()","v":"2022-08-17"}]
[]
[]
[null,null,null,"Individual 1",null,null,null,null,"Hoping"]
[null,null,null,"This entry must be used if there is only one individual to be defined. The actual birth date is not required but the year needs to be correct.  Example, actual date of birth is October 8, 1954, entry could be 01/01/54.",null,null,null,null,"The 'Hopeful retire date' is used to calculate Months and Days till retirement."]
[null,null,null,"Name","Date-of-birth ","Age","Hopeful date",null,"Months till retirement ",{"$f":"IF(G10>I4, DATEDIF(I4, G10, \"m\"), 0)","v":145}]
[null,null,null,"Jon","1968-02-07",{"$f":"IF(E10<>\"\",YEAR(TODAY())-YEAR(E10),\"\")","v":54},"2034-10-01",null,"Days till retirement ",{"$f":"IF(G10>I4, DATEDIF(I4, G10, \"d\"), 0)","v":4428}]
[]
[]
[null,null,null,"Individual 2"]
[null,null,null,"Name","Date-of-birth ","Age","Hopeful date",null,"Months till retirement ",{"$f":"IF(G15>I4, DATEDIF(I4, G15, \"m\"), 0)","v":164}]
[null,null,null,"Sally","1970-06-20",{"$f":"IF(E15<>\"\",YEAR(TODAY())-YEAR(E15),\"\")","v":52},"2036-05-01",null,"Days till retirement ",{"$f":"IF(G15>I4, DATEDIF(I4, G15, \"d\"), 0)","v":5006}]
[]
[]
[null,null,null,"Retirement planning year"]
[null,null,null,"The retirement planning year must be the current year or in the future.  This value can be changed at any time to evaluate what year is best for your needs.  ",null,null,null,null,null,2022]
[null,null,null,"Retirement planning year",null,null,{"$f":"I20+J20","v":2034},null,2022,12]
[]
[]
[]
[null,null,null,"Income tax"]
["Detail Tax Data",null,null,"The filing status and state are used to locate the appropriate tax rate tables for Federal and State income taxes.  If you are subject to County and/or City taxes use the pencil to open TaxRates tab and enter the information as needed. "]
[null,null,null,"Status",null,"State"]
[null,null,null,"Single",null,"Louisiana"]
[null,null,null,{"$f":"D27&F27","v":"SingleLouisiana"}]
[null,null,null,"Messages",null,null,null,null,{"$f":"IF(TaxRates!L8<>0,\"Settings do not match current tax tables, update required\",\"\")","v":""}]
[null,null,null,{"$f":"IF(D15>\"\",IF(D10=\"\",\"Use Id-1 when only a single user\",\"\"),\"\")","v":""},null,null,null,null,"Current Settings"]
[null,null,null,{"$f":"IF(D10>\"\",IF(E10=\"\",\"Date-of-birth for Id-1 is required\",\"\"),\"\")","v":""},null,null,null,null,"Status:",{"$f":"TaxRates!E8","v":"Single"}]
[null,null,null,{"$f":"IF(NOT(ISBLANK(E10)),IF(ISBLANK(D10),\"Name for Id-1 is recommended\",\"\"),\"\")","v":""},null,null,null,null,"State:",{"$f":"TaxRates!F8","v":"Louisiana"}]
[null,null,null,{"$f":"IF(NOT(ISBLANK(E15)),IF(ISBLANK(D15),\"Name for Id-2 is recommended\",\"\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(D15>\"\",IF(E15=\"\",\"Date-of-birth for Id-2 is required\",\"\"),\"\")","v":""}]

{"sheet":"Assets","index":6,"n_rows":61,"n_cols":23,"rows_kept":61,"cut":false,"hidden":false,"merged":[[46,9,46,11],[47,9,47,11],[38,9,38,11],[39,9,39,11],[23,2,23,12],[26,6,26,11],[27,6,27,11],[28,6,28,11],[29,6,29,11],[42,9,42,11],[43,9,43,11],[44,9,44,11],[35,9,35,11],[40,9,40,11],[41,9,41,11],[2,2,2,11],[7,2,7,12],[17,2,17,12],[18,2,18,12],[10,5,10,11],[11,5,11,11],[12,5,12,11],[9,5,9,11],[13,5,13,11],[8,5,8,11],[32,18,34,18],[32,14,34,14],[32,15,34,15],[32,16,34,16],[32,17,34,17],[54,16,56,16],[54,17,56,17],[52,11,52,12],[49,11,49,12],[50,11,50,12],[51,11,51,12],[56,6,56,11],[55,2,55,12],[54,2,54,12],[60,6,60,12],[24,2,24,12],[59,6,59,12],[54,14,56,14],[54,15,56,15],[48,6,48,7],[49,6,49,7],[50,6,50,7],[51,6,51,7],[36,9,36,11],[37,9,37,11],[58,5,58,11],[57,5,57,11],[33,2,33,12],[34,2,34,12],[45,9,45,11]]}
[]
[null,null,"Assets"]
["Return",null,"Enter data regarding your assets i.e., cars, home, investments, saving, etc.  This information is the foundation for calculating current and future financial estimates.  The 'Category Item ID' is a user defined value that will be to control if the line item is included in the 'Category Total'.  In the Investments section if 'Category Item ID' is blank the line item will not be included.  "]
[null,null,"Current value of all assets",null,{"$f":"SUM(E60+E49+E31+E21+E15)","v":1088000},{"$f":"SUM(E60+E49+E31+E21)","v":1076000}]
[]
[]
[null,null,"CASH "]
[null,null,"Available cash on hand.  These funds are not included when calculating annual withdrawals for the retirement plan but are included in the total current assets figure shown above.  Category Item ID is any value that will help identify the line item."]
[null,null,"Category Item ID","Description","Current Value","Comments",null,null,null,null,null,null,"Last Updated"]
[null,null,"C-001","Checking",4000]
[null,null,"S-002","Savings",8000]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,"Category total",{"$f":"SUMIF(C10:C14,\"<>\"&\"\",E10:E14)","v":12000}]
[]
[]
[null,null,"HOUSING",null,null,null,null,null,null,null,null,null,null," "]
[null,null,"If you own your home enter the information below. If the house has no mortgage ensure the 'Payment' and 'Payment Frequency' are zero.  The 'Current Value' will be used to calculate future value of your home in conjunction with the 'Annual Appreciation Rate'.  Additional data regarding the house is entered in the 'Housing' tab.  Acess the tab by clicking the pencil icon for this category."]
["Edit Housing detail",null,"Category Item ID","Description","Current Value","Payment","Payment Frequency","Annual Appreciation Rate",null,null,null,null,"Last Updated"]
[null,null,"Home","Wood Park Ave",450000,1300,12,1.8499999999999999E-2]
[null,null,null,"Category total",{"$f":"SUMIF(C21:C21,\"<>\"&\"\",E21:E21)","v":450000}]
[]
[null,null,"VEHICLES"]
[null,null,"Enter up to four vehicles.  Any dollar amount in the 'Payment' column will be used to create a monthly payment in the expenses for the vehicle.  Press the pencil icon for this category to open the 'Vehcile' tab to view additional data for vehicles.  "]
["Edit Vehicle detail",null,"Category Item ID","Description","Current Value","Payment",null,null,null,null,null,null,"Last Updated"]
[null,null,"Lexus","RX",35000,350]
[null,null,"Honda","CX",41000,450]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,"Category total",{"$f":"SUMIF(C27:C30,\"<>\"&\"\",E27:E30)","v":76000}]
[]
[]
[null,null,"INVESTMENTS "]
["View Investment detail",null,"Investments i.e., IRA, 401K, stocks, etc. should be entered below.  The 'Monthly Contribution' column is used to indicate how much additional monies are planned to be added to the investment each month.  Any investment that does not have the Before or After tax value set will be considered after tax investments.\nNote: A blank Category Item ID will cause the line item to NOT be included in the current value of all assets and will NOT be included when creating the retirement plan."]
[null,null,"Category Item ID","Description","Current Value","Monthly Contribution","Rate of Return (R-o-R)","Before or After tax","Investment\nOwner","Comments",null,null,"Last Updated",{"$f":"SUM(N37:N48)","v":3},2,1,1,2,0,{"$f":"COUNTIFS(H37:H48,\"Before tax\",I37:I48, \"Joint\")","v":0},{"$f":"SUM(U37:U48)","v":29500},{"$f":"SUMIF(C37:C48,\"<>\"&\"\",E37:E48)","v":550000},{"$f":"U36/V36","v":5.3636363636363635E-2}]
[null,null,"Jon","401K",250000,2000,5.5E-2,"Before tax","Individual 1",null,null,null,"2022-01-05",{"$f":"COUNTIFS( E37:E37,  \">0\",C37:C37, \"<>\"&\"\")","v":1},{"$f":"COUNTIFS( H37:H37,  $O$49, C37:C37, \"<>\"&\"\")","v":1},{"$f":"COUNTIFS( H37:H37,  $P$49, C37:C37, \"<>\"&\"\")","v":0},{"$f":"COUNTIFS( I37:I37,  $Q$49, C37:C37, \"<>\"&\"\")","v":1},{"$f":"COUNTIFS( I37:I37,  $R$49, C37:C37, \"<>\"&\"\")","v":0},{"$f":"COUNTIFS( I37:I37,  $S$49, C37:C37, \"<>\"&\"\")","v":0},null,{"$f":"IF(C37<>\"\",E37*G37,0)","v":13750}]
[null,null,"Sally","401K",225000,1500,0.05,"Before tax","Individual 2",null,null,null,"2022-01-05",{"$f":"COUNTIFS( E38:E38,  \">0\",C38:C38, \"<>\"&\"\")","v":1},{"$f":"COUNTIFS( H38:H38,  $O$49, C38:C38, \"<>\"&\"\")","v":1},{"$f":"COUNTIFS( H38:H38,  $P$49, C38:C38, \"<>\"&\"\")","v":0},{"$f":"COUNTIFS( I38:I38,  $Q$49, C38:C38, \"<>\"&\"\")","v":0},{"$f":"COUNTIFS( I38:I38,  $R$49, C38:C38, \"<>\"&\"\")","v":1},{"$f":"COUNTIFS( I38:I38,  $S$49, C38:C38, \"<>\"&\"\")","v":0},null,{"$f":"IF(C38<>\"\",E38*G38,0)","v":11250}]
[null,null,"Sally","IRA",75000,250,0.06,"After tax","Individual 2",null,null,null,"2022-01-05",1,{"$f":"COUNTIFS( H39:H39,  $O$49, C39:C39, \"<>\"&\"\")","v":0},1,0,1,0,null,4500]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,0,0,0,0,0,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,0,0,0,0,0,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,0,0,0,0,0,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null," ",0,0,0,0,0,0,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null," ",0,0,0,0,0,0,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null," ",0,0,0,0,0,0,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null," ",0,0,0,0,0,0,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null," ",0,0,0,0,0,0,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null," ",0,0,0,0,0,0,null,0]
[null,null,null,"Category total",{"$f":"SUMIF(C37:C48,\"<>\"&\"\",E37:E48)","v":550000},null,"Sub total by ID",null,"Amount","Percent",null,null,{"$f":"COUNTIF(H37:H48,\"Before tax\")","v":2},{"$f":"COUNTIF(I37:I48,\"Individual 2\")","v":2},"Before tax","After tax","Individual 1","Individual 2","Joint"]
[null,null,null,null,null,null,"Individual 1 Before tax",null,{"$f":"SUMIFS(E37:E48,I37:I48, \"Individual 1\", H37:H48,\"Before tax\",C37:C48,\"<>\"&\"\")","v":250000},{"$f":"IF($E$49>0,I50/$E$49,0)","v":0.45454545454545453},{"$f":"IF(I50>0,I50/(I50+I51),0)","v":0.52631578947368418},{"$f":"IF(SUM(O36+P36)<>N36,\"Before or After tax not set for one or more investments\", \"\")","v":""}]
[null,null,null,null,null,null,"Individual 2 Before tax",null,{"$f":"SUMIFS(E37:E48,I37:I48, \"Individual 2\", H37:H48,\"Before tax\", C37:C48, \"<>\"&\"\")","v":225000},{"$f":"IF($E$49>0,I51/$E$49,0)","v":0.40909090909090912},{"$f":"IF(I51>0,I51/(I50+I51),0)","v":0.47368421052631576},{"$f":"IF(SUM(Q36+R36+S36)<>N36,\"Investment owner not set for one or more investments\", \"\")","v":""}]
[null,null,null,"Overall rate of return %",{"$f":"W36","v":5.3636363636363635E-2},null,"After tax (*)",null,{"$f":"E49-SUM(I50:I51)","v":75000},{"$f":"IF($E$49>0,I52/$E$49,0)","v":0.13636363636363635},{"$f":"1-J52","v":0.86363636363636365},{"$f":"IF(T36>0,\"Owner cannot be set to Joint for Before tax investment\", \"\")","v":""}]
[null,null,null,null,null,null,"* Any investment not classified as Before tax will be treated as After tax",null,null,null,null,{"$f":"IF(COUNTIFS(C37:C48,\"<>\"&\"\",E37:E48,0),\"One of more entires has a zero dollar amount & Category ID defined.  Provide dollar amount or remove Category ID to resolve issue.\",\"\")","v":""}]
[]
[null,null,"RENTAL",null,null,null,null,null,null,null,null,null,null,null,"No house value R1","No house value R2"]
[null,null,"If you have rental property provide the data below.  The Category Item Id is shown in graphs on the 'Home' tab to and to help identify the property.  \nSelect the pencil icon to open the 'Rental' tab and to view and enter additional data regarding the property. "]
["Edit Rental detail",null,"Category Item ID","Description","Current Value",null,"Comments",null,null,null,null,null,"Last Updated"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(Assets!E58 < 1,  IF(Rental!D24>0, \"Error\", \"\"), \"\")","v":""},{"$f":"IF(Assets!E59 < 1,  IF(Rental!K24>0, \"Error\", \"\"), \"\")","v":"Error"}]
[null,null,null,null,0]
[null,null,null,"Category total",{"$f":"SUMIF(C58:C59,\"<>\"&\"\",E58:E59)","v":0},null,{"$f":"IF(O58=\"Error\",\"First rental property has rental income but Current Value is missing or zero.\",\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(P58=\"Error\",\"Second rental property has rental income but Current Value is missing or zero.\",\"\")","v":"Second rental property has rental income but Current Value is missing or zero."}]

{"sheet":"Income","index":7,"n_rows":141,"n_cols":43,"rows_kept":141,"cut":false,"hidden":false,"merged":[[13,21,13,40],[10,19,13,19],[10,20,13,20],[12,0,13,0],[6,0,7,0],[10,16,13,16],[10,17,13,17],[10,18,13,18],[8,17,8,19],[9,17,9,18],[2,2,2,15],[9,14,12,14],[7,5,7,12],[6,5,6,12],[6,13,6,15],[6,2,6,3],[3,2,3,14]]}
[]
[null,null,"Income"]
[" Return",null,"Enter monthly incomes from all sources.  The Monthly Amount provided for a source can be Gross or Net.  If using Gross and withdrawals are taken out to pay for items, e.g. medical insurance, be sure to include the amount withdrawn in the budget. Any income can be removed at a specified year.  Two categories Rental and Supplemental do not have monthly amounts defined.  Rental income is calculated from information defined in the Rental tab.  Supplemental income provides the ability to add a one time income such as the sale of a car, and inheritance, etc.  \n\nMost common income tax is at 100% if the income is taxed.  Yet Social Security benefits are taxable at either 0%, 50%, or 85% based on income.  For more information visit the Social Security web site:  "]
[null,null,"https://www.ssa.gov/benefits/retirement/planner/taxes.html"]
[]
[null,null,"Estimate\nSocial\nSecurity",null,null,null,null,null,"Detail\nTax\nData",null,null,null,null,null,"Detail\nRental\nData"]
[]
[null,null,null,"Individual 1","Individual 2","Employment, Annuity, Pensions, etc.",null,null,null,null,null,null,null,"Supplemental","Rental","Total Monthly ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rule Usage","Change Usage"]
[null,null,"Source name","SS-Id1","SS-Id2","Pension","Work 1","Work 2","Source 6","Source 7","Source 8","Work","Source 10","Supplemental","Rental",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N16:N140)","v":0}]
[null,null,"Monthly Amt",3200,3000,1500,9500,8000,0,0,0,0,0,null,null,{"$f":"SUM(D10:M10)","v":25200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D10:M10,\">0\")","v":5},{"$f":"SUM(D10:M10)","v":25200}]
[null,null,"Year to start",2034,2036,2034,2000,2000,null,null,null,null,null,null,null,null,"Total Annual Income","Amount Taxable","Amount\nNon-taxable","Id-1 Age","Id-2 Age",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D11:M11)","v":10104}]
[null,null,"Year to stop",null,null,null,2034,2036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D12:M12)","v":4070}]
["Toggle yearly data",null,"COLA / Pay raise",1.3100000000000001E-2,1.3100000000000001E-2,0.02,0.02,0.02,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Column pairs both must be 1 for dollar amounts to show in colums D - M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D13:M13,\">0\")","v":5},{"$f":"SUM(D13:M13)","v":8.6200000000000013E-2}]
[null,null,"% Taxable",0.85,0.85,1,1,1,0,0,0,0,0,0,1,null,null,null,null,null,null,"Payment Flags",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D14:O14)","v":5.7}]
[null,null,null,{"$f":"IF(D10>0,IF(D14=0,1,0),0)","v":0},{"$f":"IF(E10>0,IF(E14=0,1,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(D15:M15)","v":0},{"$f":"SUM(D15:O15)","v":0},null,null,null,null,null,"V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO",null,{"$f":"SUM(AQ9:AQ14)","v":39379.786199999995}]
[{"$f":"IF(C16=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"YEAR(TODAY())","v":2022},{"$f":"IF(SUM(V16+W16)=2, D10*12, 0)","v":0},{"$f":"IF(SUM(X16+Y16)=2, E10*12, 0)","v":0},{"$f":"IF(SUM(Z16+AA16)=2, F10*12, 0)","v":0},{"$f":"IF(SUM(AB16+AC16)=2, G10*12, 0)","v":114000},{"$f":"IF(SUM(AD16+AE16)=2, H10*12, 0)","v":96000},{"$f":"IF(SUM(AF16+AG16)=2, I10*12, 0)","v":0},{"$f":"IF(SUM(AH16+AI16)=2, J10*12, 0)","v":0},{"$f":"IF(SUM(AJ16+AK16)=2, K10*12, 0)","v":0},{"$f":"IF(SUM(AL16+AM16)=2, L10*12, 0)","v":0},{"$f":"IF(SUM(AN16+AO16)=2, M10*12, 0)","v":0},0,{"$f":"IF(Rental!Q37>0,Rental!Q37,0)","v":0},null,{"$f":"SUM(D16:O16)","v":210000},{"$f":"SUM((D16*$D$14)+(E16*$E$14)+(F16*$F$14)+(G16*$G$14)+(H16*$H$14)+(I16*$I$14)+(J16*$J$14)+(K16*$K$14)+(L16*$L$14)+(M16*$M$14)+(N16*$N$14)+(O16*$O$14))","v":210000},{"$f":"Q16-R16","v":0},{"$f":"Individuals!F10","v":54},{"$f":"Individuals!F15","v":52},{"$f":"IF(C16>=$D$11,1,0)","v":0},{"$f":"IF($D$12<>\"\",IF(C16<$D$12,1,0),1)","v":1},{"$f":"IF(C16>=$E$11,1,0)","v":0},{"$f":"IF($E$12<>\"\",IF(C16<$E$12,1,0),1)","v":1},{"$f":"IF(C16>=$F$11,1,0)","v":0},{"$f":"IF($F$12<>\"\",IF(C16<$F$12,1,0),1)","v":1},{"$f":"IF(C16>=$G$11,1,0)","v":1},{"$f":"IF($G$12<>\"\",IF(C16<$G$12,1,0),1)","v":1},{"$f":"IF(C16>=$H$11,1,0)","v":1},{"$f":"IF($H$12<>\"\",IF(C16<$H$12,1,0),1)","v":1},{"$f":"IF(C16>=$I$11,1,0)","v":1},{"$f":"IF($I$12<>\"\",IF(C16<$I$12,1,0),1)","v":1},{"$f":"IF(C16>=$J$11,1,0)","v":1},{"$f":"IF($J$12<>\"\",IF(C16<$J$12,1,0),1)","v":1},{"$f":"IF(C16>=$K$11,1,0)","v":1},{"$f":"IF($K$12<>\"\",IF(C16<$K$12,1,0),1)","v":1},{"$f":"IF(C16>=$L$11,1,0)","v":1},{"$f":"IF($L$12<>\"\",IF(C16<$L$12,1,0),1)","v":1},{"$f":"IF(C16>=$M$11,1,0)","v":1},{"$f":"IF($M$12<>\"\",IF(C16<$M$12,1,0),1)","v":1}]
[{"$f":"IF(C17=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"C16+1","v":2023},{"$f":"IF(SUM(V17+W17)=2,IF(D16=0,$D$10*12,D16+(D16*$D$13)  ),0 )","v":0},{"$f":"IF(SUM(X17+Y17)=2,IF(E16=0,$E$10*12,E16+(E16*$E$13)  ),0 )","v":0},{"$f":"IF(SUM(Z17+AA17)=2,IF(F16=0,$F$10*12,F16+(F16*$F$13)  ),0 )","v":0},{"$f":"IF(SUM(AB17+AC17)=2,IF(G16=0,$G$10*12,G16+(G16*$G$13)  ),0 )","v":116280},{"$f":"IF(SUM(AD17+AE17)=2,IF(H16=0,$H$10*12,H16+(H16*$H$13)  ),0 )","v":97920},{"$f":"IF(SUM(AF17+AG17)=2,IF(I16=0,$I$10*12,I16+(I16*$I$13)  ),0 )","v":0},{"$f":"IF(SUM(AH17+AI17)=2,IF(J16=0,$J$10*12,J16+(J16*$J$13)  ),0 )","v":0},{"$f":"IF(SUM(AJ17+AK17)=2,IF(K16=0,$K$10*12,K16+(K16*$K$13)  ),0 )","v":0},{"$f":"IF(SUM(AL17+AM17)=2,IF(L16=0,$L$10*12,L16+(L16*$L$13)  ),0 )","v":0},{"$f":"IF(SUM(AN17+AO17)=2,IF(M16=0,$M$10*12,M16+(M16*$M$13)  ),0 )","v":0},0,{"$f":"IF(Rental!Q38>0,Rental!Q38,0)","v":0},null,214200,214200,0,{"$f":"T16+1","v":55},{"$f":"IF(ISNUMBER(U16),U16+1,\"\")","v":53},{"$f":"IF(C17>=$D$11,1,0)","v":0},{"$f":"IF($D$12<>\"\",IF(C17<$D$12,1,0),1)","v":1},{"$f":"IF(C17>=$E$11,1,0)","v":0},{"$f":"IF($E$12<>\"\",IF(C17<$E$12,1,0),1)","v":1},{"$f":"IF(C17>=$F$11,1,0)","v":0},{"$f":"IF($F$12<>\"\",IF(C17<$F$12,1,0),1)","v":1},{"$f":"IF(C17>=$G$11,1,0)","v":1},{"$f":"IF($G$12<>\"\",IF(C17<$G$12,1,0),1)","v":1},{"$f":"IF(C17>=$H$11,1,0)","v":1},{"$f":"IF($H$12<>\"\",IF(C17<$H$12,1,0),1)","v":1},{"$f":"IF(C17>=$I$11,1,0)","v":1},{"$f":"IF($I$12<>\"\",IF(C17<$I$12,1,0),1)","v":1},{"$f":"IF(C17>=$J$11,1,0)","v":1},{"$f":"IF($J$12<>\"\",IF(C17<$J$12,1,0),1)","v":1},{"$f":"IF(C17>=$K$11,1,0)","v":1},{"$f":"IF($K$12<>\"\",IF(C17<$K$12,1,0),1)","v":1},{"$f":"IF(C17>=$L$11,1,0)","v":1},{"$f":"IF($L$12<>\"\",IF(C17<$L$12,1,0),1)","v":1},{"$f":"IF(C17>=$M$11,1,0)","v":1},{"$f":"IF($M$12<>\"\",IF(C17<$M$12,1,0),1)","v":1}]
[{"$f":"IF(C18=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"C17+1","v":2024},{"$f":"IF(SUM(V18+W18)=2,IF(D17=0,$D$10*12,D17+(D17*$D$13)  ),0 )","v":0},{"$f":"IF(SUM(X18+Y18)=2,IF(E17=0,$E$10*12,E17+(E17*$E$13)  ),0 )","v":0},{"$f":"IF(SUM(Z18+AA18)=2,IF(F17=0,$F$10*12,F17+(F17*$F$13)  ),0 )","v":0},{"$f":"IF(SUM(AB18+AC18)=2,IF(G17=0,$G$10*12,G17+(G17*$G$13)  ),0 )","v":118605.6},{"$f":"IF(SUM(AD18+AE18)=2,IF(H17=0,$H$10*12,H17+(H17*$H$13)  ),0 )","v":99878.399999999994},{"$f":"IF(SUM(AF18+AG18)=2,IF(I17=0,$I$10*12,I17+(I17*$I$13)  ),0 )","v":0},{"$f":"IF(SUM(AH18+AI18)=2,IF(J17=0,$J$10*12,J17+(J17*$J$13)  ),0 )","v":0},{"$f":"IF(SUM(AJ18+AK18)=2,IF(K17=0,$K$10*12,K17+(K17*$K$13)  ),0 )","v":0},{"$f":"IF(SUM(AL18+AM18)=2,IF(L17=0,$L$10*12,L17+(L17*$L$13)  ),0 )","v":0},{"$f":"IF(SUM(AN18+AO18)=2,IF(M17=0,$M$10*12,M17+(M17*$M$13)  ),0 )","v":0},0,{"$f":"IF(Rental!Q39>0,Rental!Q39,0)","v":0},null,218484,218484,0,{"$f":"T17+1","v":56},{"$f":"IF(ISNUMBER(U17),U17+1,\"\")","v":54},0,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C19=Retire!$D$12,\"==>\",\"\")","v":""},null,2025,{"$f":"IF(SUM(V19+W19)=2,IF(D18=0,$D$10*12,D18+(D18*$D$13)  ),0 )","v":0},{"$f":"IF(SUM(X19+Y19)=2,IF(E18=0,$E$10*12,E18+(E18*$E$13)  ),0 )","v":0},{"$f":"IF(SUM(Z19+AA19)=2,IF(F18=0,$F$10*12,F18+(F18*$F$13)  ),0 )","v":0},{"$f":"IF(SUM(AB19+AC19)=2,IF(G18=0,$G$10*12,G18+(G18*$G$13)  ),0 )","v":120977.712},{"$f":"IF(SUM(AD19+AE19)=2,IF(H18=0,$H$10*12,H18+(H18*$H$13)  ),0 )","v":101875.96799999999},{"$f":"IF(SUM(AF19+AG19)=2,IF(I18=0,$I$10*12,I18+(I18*$I$13)  ),0 )","v":0},{"$f":"IF(SUM(AH19+AI19)=2,IF(J18=0,$J$10*12,J18+(J18*$J$13)  ),0 )","v":0},{"$f":"IF(SUM(AJ19+AK19)=2,IF(K18=0,$K$10*12,K18+(K18*$K$13)  ),0 )","v":0},{"$f":"IF(SUM(AL19+AM19)=2,IF(L18=0,$L$10*12,L18+(L18*$L$13)  ),0 )","v":0},{"$f":"IF(SUM(AN19+AO19)=2,IF(M18=0,$M$10*12,M18+(M18*$M$13)  ),0 )","v":0},0,{"$f":"IF(Rental!Q40>0,Rental!Q40,0)","v":0},null,222853.68,222853.68,0,57,55,0,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C20=Retire!$D$12,\"==>\",\"\")","v":""},null,2026,{"$f":"IF(SUM(V20+W20)=2,IF(D19=0,$D$10*12,D19+(D19*$D$13)  ),0 )","v":0},{"$f":"IF(SUM(X20+Y20)=2,IF(E19=0,$E$10*12,E19+(E19*$E$13)  ),0 )","v":0},{"$f":"IF(SUM(Z20+AA20)=2,IF(F19=0,$F$10*12,F19+(F19*$F$13)  ),0 )","v":0},{"$f":"IF(SUM(AB20+AC20)=2,IF(G19=0,$G$10*12,G19+(G19*$G$13)  ),0 )","v":123397.26624},{"$f":"IF(SUM(AD20+AE20)=2,IF(H19=0,$H$10*12,H19+(H19*$H$13)  ),0 )","v":103913.48736},{"$f":"IF(SUM(AF20+AG20)=2,IF(I19=0,$I$10*12,I19+(I19*$I$13)  ),0 )","v":0},{"$f":"IF(SUM(AH20+AI20)=2,IF(J19=0,$J$10*12,J19+(J19*$J$13)  ),0 )","v":0},{"$f":"IF(SUM(AJ20+AK20)=2,IF(K19=0,$K$10*12,K19+(K19*$K$13)  ),0 )","v":0},{"$f":"IF(SUM(AL20+AM20)=2,IF(L19=0,$L$10*12,L19+(L19*$L$13)  ),0 )","v":0},{"$f":"IF(SUM(AN20+AO20)=2,IF(M19=0,$M$10*12,M19+(M19*$M$13)  ),0 )","v":0},0,{"$f":"IF(Rental!Q41>0,Rental!Q41,0)","v":0},null,227310.7536,227310.7536,0,58,56,0,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C21=Retire!$D$12,\"==>\",\"\")","v":""},null,2027,{"$f":"IF(SUM(V21+W21)=2,IF(D20=0,$D$10*12,D20+(D20*$D$13)  ),0 )","v":0},{"$f":"IF(SUM(X21+Y21)=2,IF(E20=0,$E$10*12,E20+(E20*$E$13)  ),0 )","v":0},{"$f":"IF(SUM(Z21+AA21)=2,IF(F20=0,$F$10*12,F20+(F20*$F$13)  ),0 )","v":0},{"$f":"IF(SUM(AB21+AC21)=2,IF(G20=0,$G$10*12,G20+(G20*$G$13)  ),0 )","v":125865.2115648},{"$f":"IF(SUM(AD21+AE21)=2,IF(H20=0,$H$10*12,H20+(H20*$H$13)  ),0 )","v":105991.7571072},{"$f":"IF(SUM(AF21+AG21)=2,IF(I20=0,$I$10*12,I20+(I20*$I$13)  ),0 )","v":0},{"$f":"IF(SUM(AH21+AI21)=2,IF(J20=0,$J$10*12,J20+(J20*$J$13)  ),0 )","v":0},{"$f":"IF(SUM(AJ21+AK21)=2,IF(K20=0,$K$10*12,K20+(K20*$K$13)  ),0 )","v":0},{"$f":"IF(SUM(AL21+AM21)=2,IF(L20=0,$L$10*12,L20+(L20*$L$13)  ),0 )","v":0},{"$f":"IF(SUM(AN21+AO21)=2,IF(M20=0,$M$10*12,M20+(M20*$M$13)  ),0 )","v":0},0,{"$f":"IF(Rental!Q42>0,Rental!Q42,0)","v":0},null,231856.96867199999,231856.96867199999,0,59,57,0,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C22=Retire!$D$12,\"==>\",\"\")","v":""},null,2028,0,0,0,128382.51579609601,108111.592249344,0,0,0,0,0,0,{"$f":"IF(Rental!Q43>0,Rental!Q43,0)","v":0},null,236494.10804543999,236494.10804543999,0,60,58,0,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C23=Retire!$D$12,\"==>\",\"\")","v":""},null,2029,0,0,0,130950.16611201792,110273.82409433088,0,0,0,0,0,0,{"$f":"IF(Rental!Q44>0,Rental!Q44,0)","v":0},null,241223.9902063488,241223.9902063488,0,61,59,0,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C24=Retire!$D$12,\"==>\",\"\")","v":""},null,2030,0,0,0,133569.16943425828,112479.3005762175,0,0,0,0,0,0,{"$f":"IF(Rental!Q45>0,Rental!Q45,0)","v":0},null,246048.47001047578,246048.47001047578,0,62,60,0,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C25=Retire!$D$12,\"==>\",\"\")","v":""},null,2031,0,0,0,136240.55282294346,114728.88658774186,0,0,0,0,0,0,{"$f":"IF(Rental!Q46>0,Rental!Q46,0)","v":0},null,250969.43941068533,250969.43941068533,0,63,61,0,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C26=Retire!$D$12,\"==>\",\"\")","v":""},null,2032,0,0,0,138965.36387940231,117023.46431949669,0,0,0,0,0,0,{"$f":"IF(Rental!Q47>0,Rental!Q47,0)","v":0},null,255988.82819889899,255988.82819889899,0,64,62,0,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C27=Retire!$D$12,\"==>\",\"\")","v":""},null,2033,0,0,0,141744.67115699037,119363.93360588663,0,0,0,0,0,0,{"$f":"IF(Rental!Q48>0,Rental!Q48,0)","v":0},null,261108.60476287699,261108.60476287699,0,65,63,0,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C28=Retire!$D$12,\"==>\",\"\")","v":"==>"},null,2034,38400,0,18000,0,121751.21227800436,0,0,0,0,0,0,{"$f":"IF(Rental!Q49>0,Rental!Q49,0)","v":0},null,178151.21227800436,172391.21227800436,5760,66,64,1,1,0,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C29=Retire!$D$12,\"==>\",\"\")","v":""},null,2035,38903.040000000001,0,18360,0,124186.23652356444,0,0,0,0,0,0,{"$f":"IF(Rental!Q50>0,Rental!Q50,0)","v":0},null,181449.27652356445,175613.82052356444,5835.4560000000056,67,65,1,1,0,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C30=Retire!$D$12,\"==>\",\"\")","v":""},null,2036,39412.669824000004,36000,18727.2,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q51>0,Rental!Q51,0)","v":0},null,94139.869824000009,82827.969350400002,11311.900473600006,68,66,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C31=Retire!$D$12,\"==>\",\"\")","v":""},null,2037,39928.975798694402,36471.599999999999,19101.744000000002,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q52>0,Rental!Q52,0)","v":0},null,95502.3197986944,84042.233428890249,11460.08636980415,69,67,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C32=Retire!$D$12,\"==>\",\"\")","v":""},null,2038,40452.045381657299,36949.377959999998,19483.778880000002,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q53>0,Rental!Q53,0)","v":0},null,96885.202221657295,85274.988720408699,11610.213501248596,70,68,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C33=Retire!$D$12,\"==>\",\"\")","v":""},null,2039,40981.967176157006,37433.414811276001,19873.454457600001,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q54>0,Rental!Q54,0)","v":0},null,98288.836445033012,86526.529146918052,11762.30729811496,71,69,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C34=Retire!$D$12,\"==>\",\"\")","v":""},null,2040,41518.830946164664,37923.792545303717,20270.923546752001,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q55>0,Rental!Q55,0)","v":0},null,99713.547038220378,87797.153514500125,11916.393523720253,72,70,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C35=Retire!$D$12,\"==>\",\"\")","v":""},null,2041,42062.727631559421,38420.594227647198,20676.342017687042,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q56>0,Rental!Q56,0)","v":0},null,101159.66387689367,89087.165598012667,12072.498278881001,73,71,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C36=Retire!$D$12,\"==>\",\"\")","v":""},null,2042,42613.74936353285,38923.904012029379,21089.868858040783,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q57>0,Rental!Q57,0)","v":0},null,102627.522233603,90396.87422726868,12230.648006334319,74,72,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C37=Retire!$D$12,\"==>\",\"\")","v":""},null,2043,43171.98948019513,39433.807154586961,21511.666235201599,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q58>0,Rental!Q58,0)","v":0},null,104117.46286998369,91726.593374766366,12390.869495217325,75,73,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C38=Retire!$D$12,\"==>\",\"\")","v":""},null,2044,43737.542542385687,39950.390028312053,21941.899559905632,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q59>0,Rental!Q59,0)","v":0},null,105629.83213060338,93076.642244998715,12553.189885604661,76,74,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C39=Retire!$D$12,\"==>\",\"\")","v":""},null,2045,44310.504349690942,40473.740137682944,22380.737551103746,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q60>0,Rental!Q60,0)","v":0},null,107164.98203847764,94447.345365371555,12717.636673106084,77,75,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C40=Retire!$D$12,\"==>\",\"\")","v":""},null,2046,44890.971956671892,41003.946133486592,22828.352302125822,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q61>0,Rental!Q61,0)","v":0},null,108723.27039228432,95839.03267876053,12884.237713523791,78,76,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C41=Retire!$D$12,\"==>\",\"\")","v":""},null,2047,45479.043689304293,41541.097827835263,23284.91934816834,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q62>0,Rental!Q62,0)","v":0},null,110305.0608653079,97252.039637736947,13053.021227570949,79,77,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C42=Retire!$D$12,\"==>\",\"\")","v":""},null,2048,46074.819161634179,42085.286209379905,23750.617735131706,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q63>0,Rental!Q63,0)","v":0},null,111910.72310614579,98686.707300493668,13224.015805652118,80,78,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C43=Retire!$D$12,\"==>\",\"\")","v":""},null,2049,46678.399292651586,42636.603458722784,24225.63008983434,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q64>0,Rental!Q64,0)","v":0},null,113540.63284120872,100143.38242850255,13397.250412706169,81,79,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C44=Retire!$D$12,\"==>\",\"\")","v":""},null,2050,47289.886323385319,43195.142964032049,24710.142691631027,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q65>0,Rental!Q65,0)","v":0},null,115195.17197904839,101622.41758593579,13572.754393112598,82,80,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C45=Retire!$D$12,\"==>\",\"\")","v":""},null,2051,47909.38383422167,43760.99933686087,25204.345545463646,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q66>0,Rental!Q66,0)","v":0},null,116874.72871654617,103124.17124088379,13750.557475662383,83,81,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C46=Retire!$D$12,\"==>\",\"\")","v":""},null,2052,48536.996762449977,44334.268428173746,25708.432456372921,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q67>0,Rental!Q67,0)","v":0},null,118579.69764699665,104649.00786840307,13930.689778593573,84,82,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C47=Retire!$D$12,\"==>\",\"\")","v":""},null,2053,49172.83142003807,44915.047344582825,26222.60110550038,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q68>0,Rental!Q68,0)","v":0},null,120310.47987012127,106197.29805542812,14113.181814693147,85,83,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C48=Retire!$D$12,\"==>\",\"\")","v":""},null,2054,49816.995511640569,45503.434464796861,26747.053127610387,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q69>0,Rental!Q69,0)","v":0},null,{"$f":"SUM(D48:O48)","v":122067.48310404782},{"$f":"SUM((D48*$D$14)+(E48*$E$14)+(F48*$F$14)+(G48*$G$14)+(H48*$H$14)+(I48*$I$14)+(J48*$J$14)+(K48*$K$14)+(L48*$L$14)+(M48*$M$14)+(N48*$N$14)+(O48*$O$14))","v":107769.41860758219},{"$f":"Q48-R48","v":14298.064496465624},86,84,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C49=Retire!$D$12,\"==>\",\"\")","v":""},null,2055,50469.598152843064,46099.529456285702,27281.994190162593,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q70>0,Rental!Q70,0)","v":0},null,123851.12179929137,109365.75265792204,14485.36914136933,87,85,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C50=Retire!$D$12,\"==>\",\"\")","v":""},null,2056,51130.74988864531,46703.433292163041,27827.634073965844,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q71>0,Rental!Q71,0)","v":0},null,125661.8172547742,110986.68977765295,14675.127477121248,88,86,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C51=Retire!$D$12,\"==>\",\"\")","v":""},null,2057,51800.562712186562,47315.248268290379,28384.18675544516,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q72>0,Rental!Q72,0)","v":0},null,127499.99773592209,112632.62608885056,14867.37164707153,89,87,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C52=Retire!$D$12,\"==>\",\"\")","v":""},null,2058,52479.150083716209,47935.078020604982,28951.870490554062,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q73>0,Rental!Q73,0)","v":0},null,129366.09859487526,114303.96437922707,15062.134215648199,90,88,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C53=Retire!$D$12,\"==>\",\"\")","v":""},null,2059,53166.62694981289,48563.027542674907,29530.907900365142,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q74>0,Rental!Q74,0)","v":0},null,131260.56239285294,116001.11421897977,15259.44817387317,91,89,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C54=Retire!$D$12,\"==>\",\"\")","v":""},null,2060,53863.109762855442,49199.20320348395,30121.526058372445,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q75>0,Rental!Q75,0)","v":0},null,133183.83902471184,117724.49207976092,15459.346944950914,92,90,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C55=Retire!$D$12,\"==>\",\"\")","v":""},null,2061,54568.716500748851,49843.712765449593,30723.956579539892,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q76>0,Rental!Q76,0)","v":0},null,135136.38584573835,119474.52145580857,15661.864389929775,93,91,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C56=Retire!$D$12,\"==>\",\"\")","v":""},null,2062,55283.566686908664,50496.665402676983,31338.435711130689,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q77>0,Rental!Q77,0)","v":0},null,137118.66780071636,121251.63298727848,15867.034813437873,94,92,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C57=Retire!$D$12,\"==>\",\"\")","v":""},null,2063,56007.781410507167,51158.171719452053,31965.204425353302,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q78>0,Rental!Q78,0)","v":0},null,139131.15755531253,123056.26458581863,16074.8929694939,95,93,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C58=Retire!$D$12,\"==>\",\"\")","v":""},null,2064,56741.483346984809,51828.343768976876,32604.508513860368,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q79>0,Rental!Q79,0)","v":0},null,141174.33562982205,124888.8615624278,16285.474067394243,96,94,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C59=Retire!$D$12,\"==>\",\"\")","v":""},null,2065,57484.796778830307,52507.295072350476,33256.598684137578,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q80>0,Rental!Q80,0)","v":0},null,143248.69053531837,126749.87675764124,16498.813777677133,97,95,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C60=Retire!$D$12,\"==>\",\"\")","v":""},null,2066,58237.847616632986,53195.140637798271,33921.730657820328,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q81>0,Rental!Q81,0)","v":0},null,145354.71891225158,128639.7706740869,16714.948238164681,98,96,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C61=Retire!$D$12,\"==>\",\"\")","v":""},null,2067,59000.763420410876,53891.996980153432,34600.165270976737,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q82>0,Rental!Q82,0)","v":0},null,147492.92567154104,130559.01161145639,16933.914060084659,99,97,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C62=Retire!$D$12,\"==>\",\"\")","v":""},null,2068,59773.673421218256,54597.982140593442,35292.168576396274,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q83>0,Rental!Q83,0)","v":0},null,149663.82413820797,132508.07580393623,17155.748334271746,100,98,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C63=Retire!$D$12,\"==>\",\"\")","v":""},null,2069,60556.708543036213,55313.215706635216,35998.011947924198,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q84>0,Rental!Q84,0)","v":0},null,151867.93619759561,134487.44756014491,17380.488637450704,101,99,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C64=Retire!$D$12,\"==>\",\"\")","v":""},null,2070,61350.001424949987,56037.818832392135,36717.972186882682,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q85>0,Rental!Q85,0)","v":0},null,154105.79244422482,136497.6194056235,17608.173038601322,102,100,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C65=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"C64+1","v":2071},62153.686443616833,56771.914259096469,37452.331630620334,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q86>0,Rental!Q86,0)","v":0},null,{"$f":"SUM(D65:O65)","v":156377.93233333365},{"$f":"SUM((D65*$D$14)+(E65*$E$14)+(F65*$F$14)+(G65*$G$14)+(H65*$H$14)+(I65*$I$14)+(J65*$J$14)+(K65*$K$14)+(L65*$L$14)+(M65*$M$14)+(N65*$N$14)+(O65*$O$14))","v":138539.09222792665},{"$f":"Q65-R65","v":17838.840105406998},103,101,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C66=Retire!$D$12,\"==>\",\"\")","v":""},null,2072,62967.899736028216,57515.626335890636,38201.378263232742,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q87>0,Rental!Q87,0)","v":0},null,158684.9043351516,140612.37542436377,18072.528910787834,104,102,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C67=Retire!$D$12,\"==>\",\"\")","v":""},null,2073,63792.779222570185,58269.0810408908,38965.405828497394,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q88>0,Rental!Q88,0)","v":0},null,161027.26609195839,142717.98705243925,18309.27903951914,105,103,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C68=Retire!$D$12,\"==>\",\"\")","v":""},null,2074,64628.464630385854,59032.40600252647,39744.713945067342,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q89>0,Rental!Q89,0)","v":0},null,163405.58457797967,144856.4539830428,18549.130594936869,106,104,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C69=Retire!$D$12,\"==>\",\"\")","v":""},null,2075,65475.097517043905,59805.730521159567,40539.608223968688,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q90>0,Rental!Q90,0)","v":0},null,165820.43626217215,147028.31205644165,18792.124205730506,107,105,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C70=Retire!$D$12,\"==>\",\"\")","v":""},null,2076,66332.821294517184,60589.185590986759,41350.400388448063,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q91>0,Rental!Q91,0)","v":0},null,168272.40727395201,149234.10624112643,19038.301032825577,108,106,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C71=Retire!$D$12,\"==>\",\"\")","v":""},null,2077,67201.781253475361,61382.903922228688,42177.408396217026,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q92>0,Rental!Q92,0)","v":0},null,170762.09357192105,151474.39079556544,19287.702776355611,109,107,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C72=Retire!$D$12,\"==>\",\"\")","v":""},null,2078,68082.124587895887,62187.019963609884,43020.956564141365,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q93>0,Rental!Q93,0)","v":0},null,173290.10111564712,153749.72943292127,19540.371682725847,110,108,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C73=Retire!$D$12,\"==>\",\"\")","v":""},null,2079,68974.000419997319,63001.669925133174,43881.375695424191,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q94>0,Rental!Q94,0)","v":0},null,175857.04604055468,156060.6954887851,19796.350551769574,111,109,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C74=Retire!$D$12,\"==>\",\"\")","v":""},null,2080,69877.55982549928,63826.991801152421,44759.003209332674,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q95>0,Rental!Q95,0)","v":0},null,178463.55483598437,158407.87209198662,20055.68274399775,112,110,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C75=Retire!$D$12,\"==>\",\"\")","v":""},null,2081,70792.955859213325,64663.125393747519,45654.183273519324,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q96>0,Rental!Q96,0)","v":0},null,181110.26452648017,160791.85233853603,20318.412187944137,113,111,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C76=Retire!$D$12,\"==>\",\"\")","v":""},null,2082,71720.343580969013,65510.21233640561,46567.266938989713,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q97>0,Rental!Q97,0)","v":0},null,183797.82285636434,163213.23946875814,20584.583387606195,114,112,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C77=Retire!$D$12,\"==>\",\"\")","v":""},null,2083,72659.880081879703,66368.396118012519,47498.612277769505,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q98>0,Rental!Q98,0)","v":0},null,186526.88847766173,165672.64704767789,20854.241429983842,115,113,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C78=Retire!$D$12,\"==>\",\"\")","v":""},null,2084,73611.724510952321,67237.822107158485,48448.584523324898,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q99>0,Rental!Q99,0)","v":0},null,189298.1311414357,168170.69914871908,21127.431992716622,116,114,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C79=Retire!$D$12,\"==>\",\"\")","v":""},null,2085,74576.038102045801,68118.637576762267,49417.556213791395,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q100>0,Rental!Q100,0)","v":0},null,192112.23189259946,170708.03054077824,21404.201351821219,117,115,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C80=Retire!$D$12,\"==>\",\"\")","v":""},null,2086,75552.984201182597,69010.991729017856,50405.90733806722,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q101>0,Rental!Q101,0)","v":0},null,194969.88326826767,173285.28687873759,21684.596389530081,118,116,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C81=Retire!$D$12,\"==>\",\"\")","v":""},null,2087,76542.72829421809,69915.035720667991,51414.025484828562,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q102>0,Rental!Q102,0)","v":0},null,197871.78949971465,175903.12489748173,21968.664602232922,119,117,{"$f":"IF(C81>=$D$11,1,0)","v":1},{"$f":"IF($D$12<>\"\",IF(C81<$D$12,1,0),1)","v":1},{"$f":"IF(C81>=$E$11,1,0)","v":1},{"$f":"IF($E$12<>\"\",IF(C81<$E$12,1,0),1)","v":1},{"$f":"IF(C81>=$F$11,1,0)","v":1},{"$f":"IF($F$12<>\"\",IF(C81<$F$12,1,0),1)","v":1},{"$f":"IF(C81>=$G$11,1,0)","v":1},{"$f":"IF($G$12<>\"\",IF(C81<$G$12,1,0),1)","v":0},{"$f":"IF(C81>=$H$11,1,0)","v":1},{"$f":"IF($H$12<>\"\",IF(C81<$H$12,1,0),1)","v":0},{"$f":"IF(C81>=$I$11,1,0)","v":1},{"$f":"IF($I$12<>\"\",IF(C81<$I$12,1,0),1)","v":1},{"$f":"IF(C81>=$J$11,1,0)","v":1},{"$f":"IF($J$12<>\"\",IF(C81<$J$12,1,0),1)","v":1},{"$f":"IF(C81>=$K$11,1,0)","v":1},{"$f":"IF($K$12<>\"\",IF(C81<$K$12,1,0),1)","v":1},{"$f":"IF(C81>=$L$11,1,0)","v":1},{"$f":"IF($L$12<>\"\",IF(C81<$L$12,1,0),1)","v":1},{"$f":"IF(C81>=$M$11,1,0)","v":1},{"$f":"IF($M$12<>\"\",IF(C81<$M$12,1,0),1)","v":1}]
[{"$f":"IF(C82=Retire!$D$12,\"==>\",\"\")","v":""},null,2088,77545.43803487235,70830.922688608742,52442.30599452513,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q103>0,Rental!Q103,0)","v":0},null,200818.66671800625,178562.21260948404,22256.454108522215,{"$f":"T81+1","v":120},{"$f":"IF(ISNUMBER(U81),U81+1,\"\")","v":118},1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C83=Retire!$D$12,\"==>\",\"\")","v":""},null,2089,78561.283273129171,71758.807775829511,53491.152114415636,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q104>0,Rental!Q104,0)","v":0},null,203811.24316337431,181263.2295060305,22548.013657343807,121,119,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C84=Retire!$D$12,\"==>\",\"\")","v":""},null,2090,79590.43608400716,72698.848157692875,54560.975156703949,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q105>0,Rental!Q105,0)","v":0},null,206850.25939840398,184006.86676214897,22843.392636255012,122,120,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C85=Retire!$D$12,\"==>\",\"\")","v":""},null,2091,{"$f":"IF(SUM(V85+W85)=2,IF(D84=0,$D$10*12,D84+(D84*$D$13)  ),0 )","v":80633.07079670766},{"$f":"IF(SUM(X85+Y85)=2,IF(E84=0,$E$10*12,E84+(E84*$E$13)  ),0 )","v":73651.203068558651},{"$f":"IF(SUM(Z85+AA85)=2,IF(F84=0,$F$10*12,F84+(F84*$F$13)  ),0 )","v":55652.194659838031},{"$f":"IF(SUM(AB85+AC85)=2,IF(G84=0,$G$10*12,G84+(G84*$G$13)  ),0 )","v":0},{"$f":"IF(SUM(AD85+AE85)=2,IF(H84=0,$H$10*12,H84+(H84*$H$13)  ),0 )","v":0},{"$f":"IF(SUM(AF85+AG85)=2,IF(I84=0,$I$10*12,I84+(I84*$I$13)  ),0 )","v":0},{"$f":"IF(SUM(AH85+AI85)=2,IF(J84=0,$J$10*12,J84+(J84*$J$13)  ),0 )","v":0},{"$f":"IF(SUM(AJ85+AK85)=2,IF(K84=0,$K$10*12,K84+(K84*$K$13)  ),0 )","v":0},{"$f":"IF(SUM(AL85+AM85)=2,IF(L84=0,$L$10*12,L84+(L84*$L$13)  ),0 )","v":0},{"$f":"IF(SUM(AN85+AO85)=2,IF(M84=0,$M$10*12,M84+(M84*$M$13)  ),0 )","v":0},0,{"$f":"IF(Rental!Q106>0,Rental!Q106,0)","v":0},null,209936.46852510434,186793.82744531438,23142.641079789959,123,121,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C86=Retire!$D$12,\"==>\",\"\")","v":""},null,2092,81689.364024144525,74616.033828756772,56765.238553034789,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q107>0,Rental!Q107,0)","v":0},null,213070.63640593609,189624.82672800089,23445.809677935205,124,122,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C87=Retire!$D$12,\"==>\",\"\")","v":""},null,2093,82759.494692860811,75593.50387191349,57900.543324095488,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q108>0,Rental!Q108,0)","v":0},null,216253.54188886977,192500.59210415365,23752.949784716126,125,123,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C88=Retire!$D$12,\"==>\",\"\")","v":""},null,2094,83843.644073337287,76583.77877263556,59058.554190577401,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q109>0,Rental!Q109,0)","v":0},null,219485.97703655023,195421.86360965431,24064.113426895929,126,124,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C89=Retire!$D$12,\"==>\",\"\")","v":""},null,2095,84941.995810698005,77587.02627455708,60239.725274388948,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q110>0,Rental!Q110,0)","v":0},null,222768.74735964401,198389.39404685577,24379.35331278824,127,125,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C90=Retire!$D$12,\"==>\",\"\")","v":""},null,2096,86054.735955818149,78603.416318753778,61444.519779876726,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q111>0,Rental!Q111,0)","v":0},null,226102.67205444866,201403.94921326285,24698.722841185809,128,126,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C91=Retire!$D$12,\"==>\",\"\")","v":""},null,2097,87182.052996839368,79633.121072529451,62673.410175474259,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q112>0,Rental!Q112,0)","v":0},null,229488.58424484305,204466.30813443777,25022.276110405277,129,127,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C92=Retire!$D$12,\"==>\",\"\")","v":""},null,2098,88324.137891097969,80676.314958579591,63926.878378983747,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q113>0,Rental!Q113,0)","v":0},null,232927.33122866129,207577.26330120966,25350.06792745163,130,128,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C93=Retire!$D$12,\"==>\",\"\")","v":""},null,2099,89481.184097471356,81733.174684536978,65205.415946563422,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q114>0,Rental!Q114,0)","v":0},null,236419.77472857176,210737.6209112705,25682.153817301267,131,129,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C94=Retire!$D$12,\"==>\",\"\")","v":""},null,2100,90653.387609148223,82803.879272904407,66509.524265494692,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q115>0,Rental!Q115,0)","v":0},null,239966.79114754734,213948.20111523944,26018.590032307897,132,130,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C95=Retire!$D$12,\"==>\",\"\")","v":""},null,2101,91840.946986828072,83888.610091379451,67839.714750804589,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q116>0,Rental!Q116,0)","v":0},null,243569.27182901211,217209.83826728098,26359.43356173113,133,131,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C96=Retire!$D$12,\"==>\",\"\")","v":""},null,2102,93044.063392355514,84987.550883576521,69196.509045820683,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q117>0,Rental!Q117,0)","v":0},null,247228.1233217527,220523.38118036289,26704.742141389812,134,132,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C97=Retire!$D$12,\"==>\",\"\")","v":""},null,2103,94262.940622795373,86100.88780015138,70580.4392267371,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q118>0,Rental!Q118,0)","v":0},null,250944.26764968384,223889.69338624182,27054.574263442017,135,133,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C98=Retire!$D$12,\"==>\",\"\")","v":""},null,2104,95497.785144953988,87228.809430333364,71992.048011271836,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q119>0,Rental!Q119,0)","v":0},null,254718.6425865592,227309.65340026608,27408.989186293125,136,134,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C99=Retire!$D$12,\"==>\",\"\")","v":""},null,2105,96748.806130352881,88371.506833870735,73431.888971497276,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q120>0,Rental!Q120,0)","v":0},null,258552.20193572089,230784.15499108736,27768.046944633534,137,135,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C100=Retire!$D$12,\"==>\",\"\")","v":""},null,2106,98016.215490660499,89529.173573394437,74900.526750927223,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q121>0,Rental!Q121,0)","v":0},null,262445.91581498215,234314.10745537392,28131.808359608229,138,136,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C101=Retire!$D$12,\"==>\",\"\")","v":""},null,2107,99300.227913588154,90702.005747205898,76398.537285945771,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q122>0,Rental!Q122,0)","v":0},null,266400.77094673982,237900.43589762074,28500.335049119079,139,137,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C102=Retire!$D$12,\"==>\",\"\")","v":""},null,2108,100601.06089925616,91890.202022494297,77926.508031664693,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q123>0,Rental!Q123,0)","v":0},null,270417.77095341514,241544.08151515259,28873.689438262547,140,138,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C103=Retire!$D$12,\"==>\",\"\")","v":""},null,2109,101918.93479703642,93093.963668988974,79485.038192297987,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q124>0,Rental!Q124,0)","v":0},null,274497.93665832339,245246.00188841956,29251.934769903834,141,139,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C104=Retire!$D$12,\"==>\",\"\")","v":""},null,2110,103254.07284287759,94313.494593052732,81074.738956143949,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q125>0,Rental!Q125,0)","v":0},null,278642.30639207427,249007.17127668473,29635.135115389538,142,140,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C105=Retire!$D$12,\"==>\",\"\")","v":""},null,2111,104606.70119711928,95549.001372221726,82696.233735266826,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q126>0,Rental!Q126,0)","v":0},null,282851.93630460784,252828.58091920667,30023.35538540117,143,141,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C106=Retire!$D$12,\"==>\",\"\")","v":""},null,2112,105977.04898280154,96800.693290197829,84350.158409972166,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q127>0,Rental!Q127,0)","v":0},null,287127.90068297152,256711.23934202164,30416.661340949882,144,142,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C107=Retire!$D$12,\"==>\",\"\")","v":""},null,2113,107365.34832447625,98068.782372299422,86037.16157817161,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q128>0,Rental!Q128,0)","v":0},null,291471.29227494728,260656.17267043091,30815.119604516367,145,143,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C108=Retire!$D$12,\"==>\",\"\")","v":""},null,2114,108771.83438752689,99353.483421376543,87757.904809735046,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q129>0,Rental!Q129,0)","v":0},null,295883.22261863848,264664.42494730296,31218.797671335516,146,144,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C109=Retire!$D$12,\"==>\",\"\")","v":""},null,2115,110196.7454180035,100655.01405419658,89513.06290592975,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q130>0,Rental!Q130,0)","v":0},null,300364.82237812981,268737.05845729983,31627.763920829981,147,145,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C110=Retire!$D$12,\"==>\",\"\")","v":""},null,2116,111640.32278297935,101973.59473830655,91303.324164048347,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q131>0,Rental!Q131,0)","v":0},null,304917.24168533424,272875.15405714134,32042.087628192909,148,146,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C111=Retire!$D$12,\"==>\",\"\")","v":""},null,2117,113102.81101143638,103309.44882937837,93129.390647329317,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q132>0,Rental!Q132,0)","v":0},null,309541.65048814408,277079.81151202187,32461.838976122206,149,147,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C112=Retire!$D$12,\"==>\",\"\")","v":""},null,2118,114584.4578356862,104662.80260904322,94991.978460275903,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q133>0,Rental!Q133,0)","v":0},null,314239.23890500533,281352.14983829594,32887.089066709392,150,148,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C113=Retire!$D$12,\"==>\",\"\")","v":""},null,2119,116085.5142333337,106033.88532322169,96891.818029481423,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q134>0,Rental!Q134,0)","v":0},null,319011.21758603677,285693.30765255354,33317.909933483228,151,149,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C114=Retire!$D$12,\"==>\",\"\")","v":""},null,2120,117606.23446979038,107422.92922095589,98829.654390071053,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q135>0,Rental!Q135,0)","v":0},null,323858.81808081735,290104.44352720538,33754.374553611968,152,150,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C115=Retire!$D$12,\"==>\",\"\")","v":""},null,2121,119146.87614134463,108830.16959375041,100806.24747787247,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q136>0,Rental!Q136,0)","v":0},null,328783.29321296752,294586.73635270324,34196.556860264274,153,151,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C116=Retire!$D$12,\"==>\",\"\")","v":""},null,2122,120707.70021879625,110255.84481542854,102822.37242742992,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q137>0,Rental!Q137,0)","v":0},null,333785.91746165475,299141.38570652099,34644.531755133765,154,152,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C117=Retire!$D$12,\"==>\",\"\")","v":""},null,2123,122288.97109166248,111700.19638251065,104878.81987597852,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q138>0,Rental!Q138,0)","v":0},null,338867.98735015164,303769.61222902569,35098.375121125951,155,153,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C118=Retire!$D$12,\"==>\",\"\")","v":""},null,2124,123890.95661296326,113163.46895512154,106976.39627349809,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q139>0,Rental!Q139,0)","v":0},null,344030.82184158289,308472.65800637018,35558.163835212705,156,154,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C119=Retire!$D$12,\"==>\",\"\")","v":""},null,2125,125513.92814459308,114645.91039843364,109115.92419896804,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q140>0,Rental!Q140,0)","v":0},null,349275.76274199475,313251.78696054075,36023.975781454006,157,155,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C120=Retire!$D$12,\"==>\",\"\")","v":""},null,2126,127158.16060328725,116147.77182465311,111298.2426829474,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q141>0,Rental!Q141,0)","v":0},null,354604.17511088774,318108.28524669667,36495.889864191064,158,156,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C121=Retire!$D$12,\"==>\",\"\")","v":""},null,2127,128823.93250719031,117669.30763555608,113524.20753660635,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q142>0,Rental!Q142,0)","v":0},null,360017.44767935271,323043.46165794076,36973.986021411954,159,157,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C122=Retire!$D$12,\"==>\",\"\")","v":""},null,2128,130511.5260230345,119210.77556558186,115794.69168733848,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q143>0,Rental!Q143,0)","v":0},null,365516.99327595485,328058.64803766238,37458.345238292473,160,158,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C123=Retire!$D$12,\"==>\",\"\")","v":""},null,2129,132221.22701393627,120772.43672549099,118110.58552108525,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q144>0,Rental!Q144,0)","v":0},null,371104.24926051253,333155.19969959842,37949.049560914107,161,159,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C124=Retire!$D$12,\"==>\",\"\")","v":""},null,2130,133953.32508781884,122354.55564659492,120472.79723150695,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q145>0,Rental!Q145,0)","v":0},null,376780.67796592071,338334.49585575867,38446.182110162044,162,160,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C125=Retire!$D$12,\"==>\",\"\")","v":""},null,2131,135708.11364646925,123957.40032556531,122882.25317613709,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q146>0,Rental!Q146,0)","v":0},null,382547.76714817167,343597.94005236647,38949.827095805202,163,161,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C126=Retire!$D$12,\"==>\",\"\")","v":""},null,2132,137485.889935238,125581.24226983021,125339.89823965983,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q147>0,Rental!Q147,0)","v":0},null,388407.03044472804,348946.96061396779,39460.069830760243,164,162,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C127=Retire!$D$12,\"==>\",\"\")","v":""},null,2133,139286.95509338961,127226.35654356498,127846.69620445302,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q148>0,Rental!Q148,0)","v":0},null,394360.00784140761,354383.01109586441,39976.996745543205,165,163,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C128=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"C127+1","v":2134},141111.614205113,128893.02181428568,130403.63012854208,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q149>0,Rental!Q149,0)","v":0},null,{"$f":"SUM(D128:O128)","v":400408.26614794077},{"$f":"SUM((D128*$D$14)+(E128*$E$14)+(F128*$F$14)+(G128*$G$14)+(H128*$H$14)+(I128*$I$14)+(J128*$J$14)+(K128*$K$14)+(L128*$L$14)+(M128*$M$14)+(N128*$N$14)+(O128*$O$14))","v":359907.57074503094},{"$f":"Q128-R128","v":40500.695402909827},166,164,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C129=Retire!$D$12,\"==>\",\"\")","v":""},null,2135,142960.17635119997,130581.52040005282,133011.70273111292,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q150>0,Rental!Q150,0)","v":0},null,406553.3994823657,365522.14496967779,41031.254512687912,167,165,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C130=Retire!$D$12,\"==>\",\"\")","v":""},null,2136,144832.9546614007,132292.13831729352,135671.93678573519,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q151>0,Rental!Q151,0)","v":0},null,412797.02976442943,371228.26581762527,41568.76394680416,168,166,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C131=Retire!$D$12,\"==>\",\"\")","v":""},null,2137,146730.26636746505,134025.16532925007,138385.3755214499,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q152>0,Rental!Q152,0)","v":0},null,419140.80721816502,377027.49246365775,42113.314754507272,169,167,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C132=Retire!$D$12,\"==>\",\"\")","v":""},null,2138,148652.43285687885,135780.89499506325,141153.08303187889,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q153>0,Rental!Q153,0)","v":0},null,425586.41088382096,382921.41170602967,42664.999177791295,170,168,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C133=Retire!$D$12,\"==>\",\"\")","v":""},null,2139,150599.77972730395,137559.62471949859,143976.14469251648,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q154>0,Rental!Q154,0)","v":0},null,432135.54913931905,388911.63847229863,43223.91066702042,171,169,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C134=Retire!$D$12,\"==>\",\"\")","v":""},null,2140,152572.63684173164,139361.65580332401,146855.66758636682,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q155>0,Rental!Q155,0)","v":0},null,438789.9602314225,394999.81633466412,43790.143896758382,172,170,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C135=Retire!$D$12,\"==>\",\"\")","v":""},null,2141,154571.33838435833,141187.29349434757,149792.78093809416,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q156>0,Rental!Q156,0)","v":0},null,445551.41281680006,401187.61803499417,44363.794781805889,173,171,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C136=Retire!$D$12,\"==>\",\"\")","v":""},null,2142,156596.22291719343,143036.84703912353,152788.63655685604,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q157>0,Rental!Q157,0)","v":0},null,452421.70651317301,407476.74601972545,44944.96049344755,174,172,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C137=Retire!$D$12,\"==>\",\"\")","v":""},null,2143,158647.63343740866,144910.62973533606,155844.40928799316,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q158>0,Rental!Q158,0)","v":0},null,459402.67246073787,413868.93298482616,45533.739475911716,175,173,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C138=Retire!$D$12,\"==>\",\"\")","v":""},null,2144,160725.91743543872,146808.95898486895,158961.29747375302,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q159>0,Rental!Q159,0)","v":0},null,466496.17389406066,420365.9424310145,46130.231463046162,176,174,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C139=Retire!$D$12,\"==>\",\"\")","v":""},null,2145,162831.42695384298,148732.15634757074,162140.52342322806,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q160>0,Rental!Q160,0)","v":0},null,473704.10672464175,426969.5692294297,46734.537495212047,177,175,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"IF(C140=Retire!$D$12,\"==>\",\"\")","v":""},null,2146,164964.51864693832,150680.54759572391,165383.33389169263,0,0,0,0,0,0,0,0,{"$f":"IF(Rental!Q161>0,Rental!Q161,0)","v":0},null,481028.40013435489,433681.64019795548,47346.759936399409,178,176,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1]
[{"$f":"MATCH(\"==>\",A16:A140,0)+15","v":28}]

{"sheet":"Budget","index":8,"n_rows":175,"n_cols":31,"rows_kept":175,"cut":false,"hidden":false,"merged":[[126,1,126,2],[140,1,140,2],[154,1,154,2],[8,1,8,2],[21,1,21,2],[34,1,34,2],[72,1,72,2],[85,1,85,2],[60,1,60,2],[47,1,47,2],[98,1,98,2],[112,1,112,2],[6,1,6,2],[1,10,1,11],[1,7,1,8],[6,29,6,30],[5,19,5,23],[5,29,5,30],[5,26,5,28],[1,19,2,30],[6,12,6,15],[2,2,2,11],[14,12,14,15],[15,12,15,15],[16,12,16,15],[17,12,17,15],[18,12,18,15],[9,12,9,15],[10,12,10,15],[11,12,11,15],[12,12,12,15],[13,12,13,15],[26,12,26,15],[27,12,27,15],[28,12,28,15],[29,12,29,15],[30,12,30,15],[19,12,19,15],[22,12,22,15],[23,12,23,15],[24,12,24,15],[25,12,25,15],[38,12,38,15],[39,12,39,15],[40,12,40,15],[41,12,41,15],[42,12,42,15],[31,12,31,15],[32,12,32,15],[35,12,35,15],[36,12,36,15],[37,12,37,15],[50,12,50,15],[51,12,51,15],[52,12,52,15],[55,12,55,15],[56,12,56,15],[43,12,43,15],[44,12,44,15],[45,12,45,15],[48,12,48,15],[49,12,49,15],[64,12,64,15],[65,12,65,15],[66,12,66,15],[67,12,67,15],[68,12,68,15],[57,12,57,15],[58,12,58,15],[61,12,61,15],[62,12,62,15],[63,12,63,15],[81,12,81,15],[82,12,82,15],[83,12,83,15],[86,12,86,15],[87,12,87,15],[69,12,69,15],[70,12,70,15],[80,12,80,15],[74,12,74,15],[76,12,76,15],[78,12,78,15],[73,12,73,15],[75,12,75,15],[77,12,77,15],[79,12,79,15],[95,12,95,15],[96,12,96,15],[99,12,99,15],[100,12,100,15],[101,12,101,15],[88,12,88,15],[89,12,89,15],[92,12,92,15],[93,12,93,15],[94,12,94,15],[107,12,107,15],[109,12,109,15],[110,12,110,15],[113,12,113,15],[114,12,114,15],[108,12,108,15],[102,12,102,15],[103,12,103,15],[104,12,104,15],[105,12,105,15],[106,12,106,15],[120,12,120,15],[121,12,121,15],[122,12,122,15],[123,12,123,15],[124,12,124,15],[115,12,115,15],[116,12,116,15],[117,12,117,15],[118,12,118,15],[119,12,119,15],[150,12,150,15],[141,12,141,15],[142,12,142,15],[143,12,143,15],[144,12,144,15],[145,12,145,15],[127,12,127,15],[128,12,128,15],[135,12,135,15],[136,12,136,15],[138,12,138,15],[129,12,129,15],[130,12,130,15],[131,12,131,15],[132,12,132,15],[133,12,133,15],[134,12,134,15],[137,12,137,15],[168,12,168,15],[90,12,90,15],[91,12,91,15],[53,12,53,15],[54,12,54,15],[163,12,163,15],[164,12,164,15],[165,12,165,15],[166,12,166,15],[167,12,167,15],[158,12,158,15],[159,12,159,15],[160,12,160,15],[161,12,161,15],[162,12,162,15],[151,12,151,15],[152,12,152,15],[155,12,155,15],[156,12,156,15],[157,12,157,15],[146,12,146,15],[147,12,147,15],[148,12,148,15],[149,12,149,15]]}
[]
[null,null,"Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"These columns have all data match the background so they can be accessed to produce home charts.  If columns are hidden the charts will not work properly.  "]
["Return",null,"Enter your budget related information for each category.  The first three categories Housing, Transportation, and Med-Insur are not entered on this page.  Click the pencil icon for each category to edit the associated data.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,"Current Monthly Budget","Current Annual Budget",{"$f":"COUNTIF(J9:J170,\">0\")","v":1},"Est. Total Monthly at Retirement ","Est. Total Annual at Retirement ",null,"Annual Inflation Rate","Years till retirement"]
[null,null,"Toggle viewing retirement adjustment columns",null,null,null,null,{"$f":"I5/12","v":8882.9166666666661},{"$f":"SUM(I21+I34+I47+I60+I72+I85+I98+I112+I126+I140+I154+I170)","v":106595},{"$f":"COUNTIF(J9:J170,\"<0\")","v":2},{"$f":"L5/12","v":9983.0126750278469},{"$f":"SUM(L21+L34+L47+L60+L72+L85+L98+L112+L126+L140+L154+L170)","v":119796.15210033416},null,{"$f":"Retire!D18","v":0.03},{"$f":"Retire!D12-YEAR(TODAY())","v":12}]
[null,null,{"$f":"IF(J6>0,\"Defined retirement budget adjustment(s) exist.  View adjustments by toggling the 'eye' icon.\",\"\")","v":"Defined retirement budget adjustment(s) exist.  View adjustments by toggling the 'eye' icon."},null,null,null,null,null,null,{"$f":"SUM(J4:J5)","v":3},null,null,null,null,null,null,null,null,null,"Future budget information",null,null,null,null,null,null,"Optional / Required",null,null,"Home graph information"]
[null,"Category  & Line Item Descriptions",null,"Expense Amount","Annual Freq.","Inflation Applies","Optional  or Required","Current Monthly Amount ","Current Annual Amount","(+/-) Monthly Adjust at Retirement","Projected Retirement Monthly $","Projected Retirement Annual $","Comment",null,null,null,null,null," ","#","Year","Annual Budget Amount","Housing Costs",null,null,null,"Annual Optional Expenses","Annual Required Expenses","First Year Adjustments","Current Budget\nand\nRetirement Budget"]
[]
[null,"HOUSING",null," (data imported from Housing tab, select pencil to edit)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA10:AA169)","v":35854.446924800272},{"$f":"SUM(AB10:AB169)","v":59060.515853676312},{"$f":"Retire!AA9*12","v":0},"Category","Current"]
[null,null,{"$f":"Housing!C13","v":"Insurance"},{"$f":"Housing!D13","v":2500},{"$f":"Housing!E13","v":1},{"$f":"Housing!F13","v":"Y"},{"$f":"Housing!G13","v":"Required"},{"$f":"IF(ISNUMBER(I10),I10/12,0)","v":208.33333333333334},{"$f":"IF(ISNUMBER(E10),IF(E10>0,D10*E10,0),\"\")","v":2500},0,{"$f":"IF(ISNUMBER(L10),L10/12,\"\")","v":297.0335180929539},{"$f":"IF(ISNUMBER(I10),IF(F10=\"Y\",FV($N$5,$O$5,0,I10*-1)+(J10*12),I10+(J10*12)),\"\")","v":3564.4022171154465},null,null,null,null,null,null,null,1,{"$f":"Individuals!G20","v":2034},{"$f":"I5","v":106595},{"$f":"I21","v":25300},null,null,null,{"$f":"IF(G10=\"Optional\",L10,0)","v":0},{"$f":"IF(G10=\"Required\",L10,0)","v":3564.4022171154465},null,{"$f":"B9","v":"HOUSING"},{"$f":"H21*12","v":25300}]
[null,null,{"$f":"Housing!C14","v":"Repairs"},{"$f":"Housing!D14","v":3500},{"$f":"Housing!E14","v":1},{"$f":"Housing!F14","v":"Y"},{"$f":"Housing!G14","v":"Required"},{"$f":"IF(ISNUMBER(I11),I11/12,0)","v":291.66666666666669},{"$f":"IF(ISNUMBER(E11),IF(E11>0,D11*E11,0),\"\")","v":3500},0,{"$f":"IF(ISNUMBER(L11),L11/12,\"\")","v":415.84692533013543},4990.163103961625,null,null,null,null,null,null,null,{"$f":"T10+1","v":2},{"$f":"U10+1","v":2035},{"$f":"V10+(V10*$N$5)","v":109792.85},{"$f":"W10+(W10*$N$5)","v":26059},null,null,null,0,4990.163103961625,null,{"$f":"B22","v":"VEHICLE"},{"$f":"H34*12","v":18280}]
[null,null,{"$f":"Housing!C15","v":"Property Taxes"},{"$f":"Housing!D15","v":1000},{"$f":"Housing!E15","v":1},{"$f":"Housing!F15","v":"Y"},{"$f":"Housing!G15","v":"Required"},83.333333333333329,1000,0,{"$f":"IF(ISNUMBER(L12),L12/12,\"\")","v":118.81340723718155},1425.7608868461787,null,null,null,null,null,null,null,{"$f":"T11+1","v":3},{"$f":"U11+1","v":2036},113086.6355,26840.77,null,null,null,0,1425.7608868461787,null,{"$f":"B35","v":"MED-INSUR"},{"$f":"H47*12","v":1164}]
[null,null,{"$f":"Housing!C16","v":"Housekeeper"},{"$f":"Housing!D16","v":100},{"$f":"Housing!E16","v":26},{"$f":"Housing!F16","v":"N"},{"$f":"Housing!G16","v":"Optional"},216.66666666666666,2600,0,{"$f":"IF(ISNUMBER(L13),L13/12,\"\")","v":216.66666666666666},2600,null,null,null,null,null,null,null,4,2037,116479.23456500001,27645.9931,null,null,null,2600,0,null,{"$f":"B48","v":"HEALTH"},{"$f":"H60*12","v":6309.9999999999991}]
[null,null,{"$f":"Housing!C17","v":"Home Owner Assoc."},{"$f":"Housing!D17","v":100},{"$f":"Housing!E17","v":1},{"$f":"Housing!F17","v":"Y"},{"$f":"Housing!G17","v":"Required"},8.3333333333333339,100,0,11.881340723718155,142.57608868461787," ",null,null,null,null,null,null,5,2038,119973.61160195,28475.372893,null,null,null,0,142.57608868461787,null,{"$f":"B61","v":"UTILITIES"},{"$f":"H72*12","v":6240}]
[null,null,{"$f":"Housing!C18","v":"Home Security"},{"$f":"Housing!D18","v":0},{"$f":"Housing!E18","v":0},{"$f":"Housing!F18","v":"N"},{"$f":"Housing!G18","v":"Optional"},0,0,0,0,0,null,null,null,null,null,null,null,6,2039,123572.8199500085,29329.634079790001,null,null,null,0,0,null,{"$f":"B73","v":"PERSONAL"},{"$f":"H85*12","v":8805}]
[null,null,{"$f":"Housing!C19","v":"Lawn Service"},{"$f":"Housing!D19","v":0},{"$f":"Housing!E19","v":0},{"$f":"Housing!F19","v":"N"},{"$f":"Housing!G19","v":"Optional"},0,0,0,0,0," ",null,null,null,null,null,null,7,2040,127280.00454850876,30209.523102183703,null,null,null,0,0,null,{"$f":"B86","v":"FOOD & DRINK"},{"$f":"H98*12","v":24660}]
[null,null,{"$f":"Housing!C20","v":"Other "},{"$f":"Housing!D20","v":0},{"$f":"Housing!E20","v":0},{"$f":"Housing!F20","v":"N"},{"$f":"Housing!G20","v":"Optional"},0,0,0,0,0,null,null,null,null,null,null,null,8,2041,131098.40468496401,31115.808795249213,null,null,null,0,0,null,{"$f":"B99","v":"SUBSCRIPTIONS"},{"$f":"H112*12","v":3336}]
[null,null,{"$f":"Housing!C21","v":"Other "},{"$f":"Housing!D21","v":0},{"$f":"Housing!E21","v":0},{"$f":"Housing!F21","v":"N"},{"$f":"Housing!G21","v":"Optional"},0,0,0,0,0,null,null,null,null,null,null,null,9,2042,135031.35682551292,32049.283059106689,null,null,null,0,0,null,{"$f":"B113","v":"MISCELLANEOUS"},{"$f":"H126*12","v":12500}]
[null,null,{"$f":"Housing!C22","v":"Other "},{"$f":"Housing!D22","v":0},{"$f":"Housing!E22","v":0},{"$f":"Housing!F22","v":"N"},{"$f":"Housing!G22","v":"Optional"},0,0,0,0,0," ",null,null,null,null,null,null,10,2043,139082.2975302783,33010.761550879892,null,null,null,0,0,null,{"$f":"B127","v":"N/A"},{"$f":"H140*12","v":0}]
[null,null,{"$f":"Housing!C23","v":"Mortgage (from Assets)"},{"$f":"Housing!D23","v":1300},{"$f":"Housing!E23","v":12},{"$f":"Housing!F23","v":"N"},{"$f":"Housing!G23","v":"Required"},{"$f":"IF(ISNUMBER(I20),I20/12,\"\")","v":1300},{"$f":"IF(ISNUMBER(E20),IF(E20>0,D20*E20,\"\"),\"\")","v":15600},-1300,0,0,null,null,null,null,null,null,null,11,2044,143254.76645618665,34001.084397406288,null,null,null,0,0,null,{"$f":"B141","v":"N/A"},{"$f":"H154*12","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H10:H20)","v":2108.3333333333335},{"$f":"SUM(I10:I20)","v":25300},null,{"$f":"SUM(K10:K20)","v":1060.2418580506558},{"$f":"SUM(L10:L20)","v":12722.90229660787},null,null,null,null,null,null,null,12,2045,147552.40944987224,35021.116929328477,null,null,null,0,0,null,{"$f":"B155","v":"N/A"},{"$f":"H170*12","v":0}]
[null,"VEHICLE",null," (data imported from Vehicle tab, select pencil to edit)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2046,151978.98173336842,36071.750437208328,null,null,null,0,0]
[null,null,{"$f":"Vehicle!C21","v":"Insurance premium(s)"},{"$f":"Vehicle!D21","v":2000},{"$f":"Vehicle!E21","v":2},{"$f":"Vehicle!F21","v":"Y"},"Required",{"$f":"IF(ISNUMBER(I23),I23/12,0)","v":333.33333333333331},{"$f":"IF(ISNUMBER(E23),IF(E23>0,D23*E23,0),\"\")","v":4000},0,{"$f":"IF(ISNUMBER(L23),L23/12,\"\")","v":475.2536289487262},{"$f":"IF(ISNUMBER(I23),IF(F23=\"Y\",FV($N$5,$O$5,0,I23*-1)+(J23*12),I23+(J23*12)),\"\")","v":5703.0435473847147},null,null,null,null,null,null,null,14,2047,156538.35118536948,37153.902950324577,null,null,null,0,5703.0435473847147,null,"Category","Retirement"]
[null,null,{"$f":"Vehicle!C22","v":"Maintenance"},{"$f":"Vehicle!D22","v":600},{"$f":"Vehicle!E22","v":2},{"$f":"Vehicle!F22","v":"Y"},"Required",100,1200,0,142.57608868461787,1710.9130642154144,null,null,null,null,null,null,null,15,2048,161234.50172093057,38268.520038834315,null,null,null,0,1710.9130642154144,null,{"$f":"AD10","v":"HOUSING"},{"$f":"K21*12","v":12722.90229660787}]
[null,null,{"$f":"Vehicle!C23","v":"Repairs"},{"$f":"Vehicle!D23","v":100},{"$f":"Vehicle!E23","v":12},{"$f":"Vehicle!F23","v":"Y"},"Required",100,1200,0,142.57608868461787,1710.9130642154144,null,null,null,null,null,null,null,16,2049,166071.53677255849,39416.575639999341,null,null,null,0,1710.9130642154144,null,{"$f":"AD11","v":"VEHICLE"},{"$f":"K34*12","v":12375.604497824832}]
[null,null,{"$f":"Vehicle!C24","v":"Fuel"},{"$f":"Vehicle!D24","v":50},{"$f":"Vehicle!E24","v":12},{"$f":"Vehicle!F24","v":"Y"},"Required",50,600,0,71.288044342308936,855.45653210770718,null,null,null,null,null,null,null,17,2050,171053.68287573525,40599.07290919932,null,null,null,0,855.45653210770718,null,"MED-INSUR",{"$f":"K47*12","v":6564}]
[null,null,{"$f":"Vehicle!C25","v":"Registration(s)"},{"$f":"Vehicle!D25","v":115},{"$f":"Vehicle!E25","v":2},{"$f":"Vehicle!F25","v":"Y"},"Required",19.166666666666668,230,0,27.327083664551754,327.92500397462106,null,null,null,null,null,null,null,18,2051,176185.2933620073,41817.045096475296,null,null,null,0,327.92500397462106,null,"HEALTH",{"$f":"K60*12","v":8996.5511959993892}]
[null,null,{"$f":"Vehicle!C26","v":"Tolls / Parking"},{"$f":"Vehicle!D26","v":100},{"$f":"Vehicle!E26","v":12},{"$f":"Vehicle!F26","v":"Y"},"Required",100,1200,0,142.57608868461787,1710.9130642154144,null,null,null,null,null,null,null,19,2052,181470.85216286752,43071.556449369557,null,null,null,0,1710.9130642154144,null,"UTILITIES",{"$f":"K72*12","v":8896.7479339201545}]
[null,null,{"$f":"Vehicle!C27","v":"AAA membership"},{"$f":"Vehicle!D27","v":250},{"$f":"Vehicle!E27","v":1},{"$f":"Vehicle!F27","v":"Y"},"Required",20.833333333333332,250,0,29.703351809295388,356.44022171154467,null,null,null,null,null,null,null,20,2053,186914.97772775355,44363.703142850645,null,null,null,0,356.44022171154467,null,"PERSONAL",{"$f":"K85*12","v":12553.824608680603}]
[null,null,{"$f":"Vehicle!C28","v":"Other"},{"$f":"Vehicle!D28","v":0},{"$f":"Vehicle!E28","v":0},{"$f":"Vehicle!F28","v":"Y"},"Required",0,0,0,0,0,null,null,null,null,null,null,null,21,2054,192522.42705958616,45694.614237136164,null,null,null,0,0,null,"FOOD & DRINK",{"$f":"K98*12","v":35159.263469626763}]
[null,null,{"$f":"Vehicle!C29","v":"Other"},{"$f":"Vehicle!D29","v":0},{"$f":"Vehicle!E29","v":0},{"$f":"Vehicle!F29","v":"N"},"Optional",0,0,0,{"$f":"IF(ISNUMBER(L31),L31/12,\"\")","v":0},0,null,null,null,null,null,null,null,22,2055,198298.09987137374,47065.452664250246,null,null,null,0,0,null,"SUBSCRIPTIONS",{"$f":"K112*12","v":4705.2470120973103}]
[null,null,{"$f":"Vehicle!C30","v":"Other"},{"$f":"Vehicle!D30","v":0},{"$f":"Vehicle!E30","v":0},{"$f":"Vehicle!F30","v":"N"},"Optional",0,0,0,{"$f":"IF(ISNUMBER(L32),L32/12,\"\")","v":0},0,null,null,null,null,null,null,null,23,2056,204247.04286751495,48477.416244177752,null,null,null,0,0,null,"MISCELLANEOUS",{"$f":"K126*12","v":17822.011085577236}]
[null,null,{"$f":"Vehicle!C31","v":"Monthly car payments"},{"$f":"Vehicle!D31","v":800},{"$f":"Vehicle!E31","v":12},{"$f":"Vehicle!F31","v":"N"},"Optional",800,9600,-800,{"$f":"IF(ISNUMBER(L33),L33/12,\"\")","v":0},0,null,null,null,null,null,null,null,24,2057,210374.4541535404,49931.738731503086,null,null,null,0,0,null,"N/A",{"$f":"K140*12","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H23:H33)","v":1523.3333333333333},{"$f":"SUM(I23:I33)","v":18280},null,{"$f":"SUM(K23:K33)","v":1031.3003748187359},{"$f":"SUM(L23:L33)","v":12375.60449782483},null,null,null,null,null,null,null,25,2058,216685.68777814662,51429.690893448176,null,null,null,0,0,null,"N/A",{"$f":"K154*12","v":0}]
[null,"MED-INSUR",null," (data imported from Med-Insur tab, select pencil to edit)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,2059,223186.25841149103,52972.581620251622,null,null,null,0,0,null,"N/A",{"$f":"K170*12","v":0}]
[null,null,{"$f":"'Med-Insur'!C11","v":"Rx"},{"$f":"'Med-Insur'!D11","v":97},{"$f":"'Med-Insur'!E11","v":12},{"$f":"'Med-Insur'!F11","v":"N"},"Required",{"$f":"IF(ISNUMBER(I36),I36/12,0)","v":97},{"$f":"IF(ISNUMBER(E36),IF(E36>0,D36*E36,0),\"\")","v":1164},0,{"$f":"IF(ISNUMBER(L36),L36/12,\"\")","v":97},{"$f":"IF(ISNUMBER(I36),IF(F36=\"Y\",FV($N$5,$O$5,0,I36*-1)+(J36*12),I36+(J36*12)),\"\")","v":1164},null,null,null,null,null,null,null,27,2060,229881.84616383575,54561.759068859174,null,null,null,0,1164]
[null,null,{"$f":"'Med-Insur'!C12","v":"Other"},{"$f":"'Med-Insur'!D12","v":0},{"$f":"'Med-Insur'!E12","v":0},{"$f":"'Med-Insur'!F12","v":"N"},"Required",0,0,450,450,5400,null,null,null,null,null,null,null,28,2061,236778.30154875084,56198.611840924947,null,null,null,0,5400]
[null,null,{"$f":"'Med-Insur'!C13","v":"Other"},{"$f":"'Med-Insur'!D13","v":0},{"$f":"'Med-Insur'!E13","v":0},{"$f":"'Med-Insur'!F13","v":"N"},"Optional",0,0,0,0,0,null,null,null,null,null,null,null,29,2062,243881.65059521337,57884.570196152694,null,null,null,0,0]
[null,null,{"$f":"'Med-Insur'!C14","v":"Other"},{"$f":"'Med-Insur'!D14","v":0},{"$f":"'Med-Insur'!E14","v":0},{"$f":"'Med-Insur'!F14","v":"N"},"Required",0,0,0,0,0,null,null,null,null,null,null,null,30,2063,251198.10011306978,59621.107302037271,null,null,null,0,0]
[null,null,{"$f":"'Med-Insur'!C15","v":"Other"},{"$f":"'Med-Insur'!D15","v":0},{"$f":"'Med-Insur'!E15","v":0},{"$f":"'Med-Insur'!F15","v":"N"},"Required",0,0,0,0,0,null,null,null,null,null,null,null,31,2064,258734.04311646186,61409.740521098392,null,null,null,0,0]
[null,null,{"$f":"'Med-Insur'!C16","v":"Other"},{"$f":"'Med-Insur'!D16","v":0},{"$f":"'Med-Insur'!E16","v":0},{"$f":"'Med-Insur'!F16","v":"N"},"Required",0,0,0,0,0,null,null,null,null,null,null,null,32,2065,266496.0644099557,63252.032736731344,null,null,null,0,0]
[null,null,{"$f":"'Med-Insur'!C17","v":"Other"},{"$f":"'Med-Insur'!D17","v":0},{"$f":"'Med-Insur'!E17","v":0},{"$f":"'Med-Insur'!F17","v":"N"},"Required",0,0,0,0,0,null,null,null,null,null,null,null,33,2066,274490.94634225435,65149.593718833283,null,null,null,0,0]
[null,null,{"$f":"'Med-Insur'!C18","v":"Other"},{"$f":"'Med-Insur'!D18","v":0},{"$f":"'Med-Insur'!E18","v":0},{"$f":"'Med-Insur'!F18","v":"N"},"Optional",0,0,0,0,0,null,null,null,null,null,null,null,34,2067,282725.67473252199,67104.081530398282,null,null,null,0,0]
[null,null,{"$f":"'Med-Insur'!C19","v":"Other"},{"$f":"'Med-Insur'!D19","v":0},{"$f":"'Med-Insur'!E19","v":0},{"$f":"'Med-Insur'!F19","v":"N"},"Optional",0,0,0,0,0,null,null,null,null,null,null,null,35,2068,291207.44497449766,69117.203976310237,null,null,null,0,0]
[null,null,{"$f":"'Med-Insur'!C20","v":"Other"},{"$f":"'Med-Insur'!D20","v":0},{"$f":"'Med-Insur'!E20","v":0},{"$f":"'Med-Insur'!F20","v":"N"},"Optional",0,0,0,0,0,null,null,null,null,null,null,null,36,2069,299943.66832373256,71190.72009559955,null,null,null,0,0]
[null,null,{"$f":"'Med-Insur'!C21","v":"Medicare B & D"},{"$f":"'Med-Insur'!D21","v":0},{"$f":"'Med-Insur'!E21","v":12},{"$f":"'Med-Insur'!F21","v":"Y"},"Optional",0,0,0,0,0,null,null,null,null,null,null,null,37,2070,308941.97837344452,73326.441698467534,null,null,null,0,0]
[null,"Following category titles can be edited",null,null,null,null,null,{"$f":"SUM(H36:H46)","v":97},{"$f":"SUM(I36:I46)","v":1164},0,{"$f":"SUM(K36:K46)","v":547},{"$f":"SUM(L36:L46)","v":6564},null,null,null,null,null,null,null,38,2071,318210.23772464786,75526.23494942156,null,null,null,0,0]
[null,"HEALTH",null," ",null,null,null,{"$f":"IF(ISNUMBER(I48),I48/12,\"\")","v":""},{"$f":"IF(ISNUMBER(D48),IF(D48>0,F48*D48,\"\"),\"\")","v":""},null,{"$f":"IF(ISNUMBER(L48),L48/12,\"\")","v":""},{"$f":"IF(ISNUMBER(I48),IF(E48=\"Y\",FV($N$5,$O$5,0,I48*-1)+(J48*12),I48+(J48*12)),\"\")","v":""},null,null,null,null,null,null,null,39,2072,327756.54485638731,77792.021997904201,null,null,null,0,0]
[null,null,"Doctor Visits",75,4,"Y","Required",{"$f":"IF(ISNUMBER(I49),I49/12,0)","v":25},{"$f":"IF(ISNUMBER(E49),IF(E49>0,D49*E49,0),\"\")","v":300},0,35.644022171154468,{"$f":"IF(ISNUMBER(I49),IF(F49=\"Y\",FV($N$5,$O$5,0,I49*-1)+(J49*12),I49+(J49*12)),\"\")","v":427.72826605385359}," ",null,null,null,null,null,null,40,2073,337589.24120207893,80125.782657841322,null,null,null,0,427.72826605385359]
[null,null,"Dentist Visits",400,2,"Y","Required",66.666666666666671,800,0,95.050725789745243,1140.608709476943,null,null,null,null,null,null,null,41,2074,347716.91843814129,82529.556137576568]
[null,null,"Prescription Drugs",100,12,"Y","Required",100,1200,0,142.57608868461787,1710.9130642154144,null,null,null,null,null,null,null,42,2075,358148.42599128553,85005.442821703866]
[null,null,"OTC Drugs",130,12,"Y","Required",130,1560,0,185.34891529000322,2224.1869834800386,null,null,null,null,null,null,null,43,2076,368892.87877102412,87555.606106354986]
[null,null,"Doctor & Dentist Visits",1000,1,"Y","Optional",83.333333333333329,1000,0,118.81340723718155,1425.7608868461787,null,null,null,null,null,null,null,44,2077,379959.66513415484,90182.274289545632]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,45,2078,391358.4550881795,92887.742518232]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,46,2079,403099.20874082489,95674.374793778959]
[null,null,"Eye exams",200,2,"Y","Required",33.333333333333336,400,0,47.525362894872622,570.30435473847149,null,null,null,null,null,null,null,47,2080,415192.18500304961,98544.606037592326,null,null,null,0,570.30435473847149]
[null,null,"Eye glasses",350,3,"Y","Required",87.5,1050,0,124.75407759904063,1497.0489311884876,null,null,null,null,null,null,null,48,2081,427647.95055314113,101500.94421872009]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,49,2082,440477.38906973536,104545.97254528169]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,50,2083,453691.71074182744,107682.35172164014,null,null,null,{"$f":"IF(G59=\"Optional\",L59,0)","v":0},{"$f":"IF(G59=\"Required\",L59,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H49:H59)","v":525.83333333333326},{"$f":"SUM(I49:I59)","v":6310},null,{"$f":"SUM(K49:K59)","v":749.71259966661569},{"$f":"SUM(L49:L59)","v":8996.5511959993873},null,null,null,null,null,null,null,51,2084,467302.46206408227,110912.82227328935,null,null,null,0,0]
[null,"UTILITIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,2085,481321.53592600476,114240.20694148802,null,null,null,0,0]
[null,null,"Phone - Land",0,0,"Y","Optional",{"$f":"IF(ISNUMBER(I62),I62/12,0)","v":0},{"$f":"IF(ISNUMBER(E62),IF(E62>0,D62*E62,0),\"\")","v":0},0,{"$f":"IF(ISNUMBER(L62),L62/12,\"\")","v":0},{"$f":"IF(ISNUMBER(I62),IF(F62=\"Y\",FV($N$5,$O$5,0,I62*-1)+(J62*12),I62+(J62*12)),\"\")","v":0},null,null,null,null,null,null,null,53,2086,495761.18200378492,117667.41314973266,null,null,null,0,0]
[null,null,"Phone Cell 1",150,12,"Y","Required",150,1800,0,{"$f":"IF(ISNUMBER(L63),L63/12,\"\")","v":213.86413302692679},2566.3695963231216,null,null,null,null,null,null,null,54,2087,510634.01746389846,121197.43554422465,null,null,null,0,2566.3695963231216]
[null,null,"Phone - Cell 2",50,12,"Y","Required",50,600,0,71.288044342308936,855.45653210770718,null,null,null,null,null,null,null,55,2088,525953.03798781545,124833.35861055138,null,null,null,0,855.45653210770718]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,56,2089,541731.62912744994,128578.35936886792,null,null,null,0,0]
[null,null,"Internet",80,12,"Y","Required",80,960,0,114.0608709476943,1368.7304513723316,null,null,null,null,null,null,null,57,2090,557983.57800127345,132435.71014993396,null,null,null,0,1368.7304513723316]
[null,null,"Water",45,12,"Y","Required",45,540,0,64.159239908078035,769.91087889693642,null,null,null,null,null,null,null,58,2091,574723.08534131164,136408.78145443197,null,null,null,0,769.91087889693642]
[null,null,"Sewer",25,12,"Y","Required",25,300,0,35.644022171154468,427.72826605385359,null,null,null,null,null,null,null,59,2092,591964.77790155099,140501.04489806492,null,null,null,0,427.72826605385359]
[null,null,"Refuse",45,12,"Y","Required",45,540,0,64.159239908078035,769.91087889693642,null,null,null,null,null,null,null,60,2093,609723.72123859753,144716.07624500687,null,null,null,0,769.91087889693642]
[null,null,"Electric",125,12,"Y","Required",125,1500,0,178.22011085577233,2138.6413302692681,null,null,null,null,null,null,null,61,2094,628015.43287575548,149057.55853235707,null,null,null,0,2138.6413302692681]
[null,null,"Other",0,0,"N","Optional",0,0,0,0,0,null,null,null,null,null,null,null,62,2095,646855.89586202812,153529.28528832778,null,null,null,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H62:H71)","v":520},{"$f":"SUM(I62:I71)","v":6240},null,{"$f":"SUM(K62:K71)","v":741.39566116001288},{"$f":"SUM(L62:L71)","v":8896.7479339201545},null,null,null,null,null,null,null,63,2096,666261.57273788902,158135.16384697761,null,null,null,0,0]
[null,"PERSONAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,2097,686249.41992002563,162879.21876238694,null,null,null,0,0]
[null,null,"Clothing",200,12,"Y","Required",{"$f":"IF(ISNUMBER(I74),I74/12,0)","v":200},{"$f":"IF(ISNUMBER(E74),IF(E74>0,D74*E74,0),\"\")","v":2400},0,{"$f":"IF(ISNUMBER(L74),L74/12,\"\")","v":285.15217736923574},{"$f":"IF(ISNUMBER(I74),IF(F74=\"Y\",FV($N$5,$O$5,0,I74*-1)+(J74*12),I74+(J74*12)),\"\")","v":3421.8261284308287},null,null,null,null,null,null,null,65,2098,706836.90251762641,167765.59532525856,null,null,null,0,3421.8261284308287]
[null,null,"Haircuts",50,12,"Y","Required",50,600,0,71.288044342308936,855.45653210770718,null,null,null,null,null,null,null,66,2099,{"$f":"V74+(V74*$N$5)","v":728042.00959315524},172798.5631850163]
[null,null,"Haircuts",125,9,"Y","Required",93.75,1125,0,133.66508314182923,1603.9809977019509,null,null,null,null,null,null,null,{"$f":"T75+1","v":67},2100,749883.26988094987,177982.52008056678]
[null,null,"Massage/Fitness",130,12,"Y","Optional",130,1560,0,185.34891529000322,2224.1869834800386,null,null,null,null,null,null,null,68,2101,772379.76797737833,183321.99568298378]
[null,null,"Health Club",260,12,"Y","Optional",260,3120,0,370.69783058000644,4448.3739669600773,null,null,null,null,null,null,null,69,2102,795551.16101669963,188821.65555347328]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,70,2103,819417.69584720058,194486.30522007748]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,71,2104,844000.22672261659,200320.89437667982]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,72,2105,869320.23352429504,206330.5212079802,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,73,2106,895399.84053002391,212520.4368442196]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,74,2107,922261.83574592462,218896.0499495462]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,75,2108,949929.69081830233,225462.93144803258,null,null,null,{"$f":"IF(G84=\"Optional\",L84,0)","v":0},{"$f":"IF(G84=\"Required\",L84,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H74:H84)","v":733.75},{"$f":"SUM(I74:I84)","v":8805},null,{"$f":"SUM(K74:K84)","v":1046.1520507233836},{"$f":"SUM(L74:L84)","v":12553.824608680603},null,null,null,null,null,null,null,76,2109,978427.5815428514,232226.81939147357,null,null,null,0,0]
[null,"FOOD & DRINK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,2110,1007780.4089891369,239193.62397321779,null,null,null,0,0]
[null,null,"Groceries",450,26,"Y","Required",{"$f":"IF(ISNUMBER(I87),I87/12,0)","v":975},{"$f":"IF(ISNUMBER(E87),IF(E87>0,D87*E87,0),\"\")","v":11700},0,{"$f":"IF(ISNUMBER(L87),L87/12,\"\")","v":1390.1168646750241},{"$f":"IF(ISNUMBER(I87),IF(F87=\"Y\",FV($N$5,$O$5,0,I87*-1)+(J87*12),I87+(J87*12)),\"\")","v":16681.40237610029},null,null,null,null,null,null,null,78,2111,1038013.821258811,246369.43269241432,null,null,null,0,16681.40237610029]
[null,null,"Eating Out",700,12,"Y","Optional",700,8400,0,998.03262079232502,11976.391449507901,null,null,null,null,null,null,null,79,2112,1069154.2358965753,253760.51567318675,null,null,null,11976.391449507901,0]
[null,null,"Coffee & Bar",190,24,"Y","Optional",380,4560,0,541.78913700154783,6501.4696440185744,null,null,null,null,null,null,null,80,2113,1101228.8629734726,261373.33114338235]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,81,2114,1134265.7288626768,269214.53107768385]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,82,2115,1168293.7007285571,277290.96701001434]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"T91+1","v":83},2116,1203342.5117504138,285609.69602031476]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,84,2117,1239442.7871029263,294177.98690092418]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,85,2118,1276626.0707160141,303003.32650795189]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,86,2119,1314924.8528374946,312093.42630319047,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,87,2120,1354372.5984226195,321456.2290922862]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,88,2121,1395003.7763752982,331099.91596505477,null,null,null,{"$f":"IF(G97=\"Optional\",L97,0)","v":0},{"$f":"IF(G97=\"Required\",L97,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H87:H97)","v":2055},{"$f":"SUM(I87:I97)","v":24660},null,{"$f":"SUM(K87:K97)","v":2929.9386224688969},{"$f":"SUM(L87:L97)","v":35159.263469626763},null,null,null,null,null,null,null,89,2122,1436853.8896665571,341032.91344400641,null,null,null,0,0]
[null,"SUBSCRIPTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,2123,1479959.5063565539,351263.90084732661,null,null,null,0,0]
[null,null,"News Paper",12,12,"Y","Optional",{"$f":"IF(ISNUMBER(I100),I100/12,0)","v":12},{"$f":"IF(ISNUMBER(E100),IF(E100>0,D100*E100,0),\"\")","v":144},0,{"$f":"IF(ISNUMBER(L100),L100/12,\"\")","v":17.109130642154145},{"$f":"IF(ISNUMBER(I100),IF(F100=\"Y\",FV($N$5,$O$5,0,I100*-1)+(J100*12),I100+(J100*12)),\"\")","v":205.30956770584973},null,null,null,null,null,null,null,91,2124,1524358.2915472505,361801.81787274644,null,null,null,205.30956770584973,0]
[null,null,"Movies",70,12,"Y","Optional",70,840,0,99.80326207923251,1197.6391449507901,null,null,null,null,null,null,null,92,2125,1570089.0402936679,372655.87240892882,null,null,null,1197.6391449507901,0]
[null,null,"Music",15,12,"Y","Optional",15,180,0,21.386413302692677,256.63695963231214,null,null,null,null,null,null,null,93,2126,1617191.711502478,383835.54858119669]
[null,null,"Public Radio",120,1,"N","Optional",10,120,0,10,120,null,null,null,null,null,null,null,94,2127,1665707.4628475523,395350.61503863259]
[null,null,"NY Times",15,12,"Y","Optional",15,180,0,21.386413302692677,256.63695963231214,null,null,null,null,null,null,null,95,2128,1715678.6867329788,407211.13348979159]
[null,null,"DVDs, CDs, MP3s, etc.",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,96,2129,1767149.0473349681,419427.46749448532]
[null,null,"Video ",20,12,"Y","Required",20,240,0,28.515217736923574,342.18261284308289,null,null,null,null,null,null,null,97,2130,1820163.5187550171,432010.29151931987]
[null,null,"Audible books",16,12,"Y","Required",16,192,0,22.812174189538855,273.74609027446627,null,null,null,null,null,null,null,98,2131,1874768.4243176675,444970.60026489949]
[null,null,"Streaming TV",120,12,"Y","Optional",120,1440,0,171.09130642154142,2053.0956770584971,null,null,null,null,null,null,null,{"$f":"T107+1","v":99},2132,1931011.4770471975,458319.71827284648,null,null,null,2053.0956770584971,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,100,2133,1988941.8213586134,472069.30982103187]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,101,2134,2048610.0759993719,486231.38911566284]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,102,2135,2110068.378279353,500818.33078913274,null,null,null,{"$f":"IF(G111=\"Optional\",L111,0)","v":0},{"$f":"IF(G111=\"Required\",L111,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H100:H111)","v":278},{"$f":"SUM(I100:I111)","v":3336},null,{"$f":"SUM(K100:K111)","v":392.10391767477586},{"$f":"SUM(L100:L111)","v":4705.2470120973103},null,null,null,null,null,null,null,103,2136,2173370.4296277338,515842.88071280671,null,null,null,0,0]
[null,"MISCELLANEOUS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,2137,2238571.5425165659,531318.16713419091,null,null,null,0,0]
[null,null,"Charity",500,12,"Y","Optional",{"$f":"IF(ISNUMBER(I114),I114/12,0)","v":500},{"$f":"IF(ISNUMBER(E114),IF(E114>0,D114*E114,0),\"\")","v":6000},0,{"$f":"IF(ISNUMBER(L114),L114/12,\"\")","v":712.88044342308933},{"$f":"IF(ISNUMBER(I114),IF(F114=\"Y\",FV($N$5,$O$5,0,I114*-1)+(J114*12),I114+(J114*12)),\"\")","v":8554.5653210770724},null,null,null,null,null,null,null,{"$f":"T113+1","v":105},{"$f":"U113+1","v":2138},{"$f":"V113+(V113*$N$5)","v":2305728.6887920629},{"$f":"W113+(W113*$N$5)","v":547257.71214821667},null,null,null,8554.5653210770724,0]
[null,null,"Fun times",250,12,"Y","Optional",250,3000,0,356.44022171154467,4277.2826605385362,null,null,null,null,null,null,null,106,2139,2374900.5494558248,563675.44351266313,null,null,null,4277.2826605385362,0]
[null,null,"Birthday Gifts",1000,1,"Y","Optional",83.333333333333329,1000,0,118.81340723718155,1425.7608868461787,null,null,null,null,null,null,null,107,2140,2446147.5659394995,580585.70681804302,null,null,null,1425.7608868461787,0]
[null,null,"Christmas Gifts",2500,1,"Y","Optional",208.33333333333334,2500,0,297.0335180929539,3564.4022171154465,null,null,null,null,null,null,null,108,2141,2519531.9929176844,598003.27802258427,null,null,null,3564.4022171154465,0]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,109,2142,2595117.9527052147,615943.37636326184,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,110,2143,2672971.4912863714,634421.67765415972,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,111,2144,2753160.6360249626,653454.32798378449,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,112,2145,2835755.4551057117,673057.95782329806,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,113,2146,2920828.1187588829,693249.69655799703,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,114,2147,3008452.9623216493,714047.18745473691,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,115,2148,3098706.5511912988,735468.60307837906,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Optional",0,0,0,0,0,null,null,null,null,null,null,null,116,2149,3191667.7477270379,757532.66117073048,null,null,null,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H114:H125)","v":1041.6666666666667},{"$f":"SUM(I114:I125)","v":12500},null,{"$f":"SUM(K114:K125)","v":1485.1675904647695},{"$f":"SUM(L114:L125)","v":17822.011085577236},null,null,null,null,null,null,null,117,2150,3287417.780158849,780258.64100585238,null,null,null,0,0]
[null,"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,2151,3386040.3135636146,803666.4002360279,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",{"$f":"IF(ISNUMBER(I128),I128/12,0)","v":0},{"$f":"IF(ISNUMBER(E128),IF(E128>0,D128*E128,0),\"\")","v":0},0,{"$f":"IF(ISNUMBER(L128),L128/12,\"\")","v":0},{"$f":"IF(ISNUMBER(I128),IF(F128=\"Y\",FV($N$5,$O$5,0,I128*-1)+(J128*12),I128+(J128*12)),\"\")","v":0},null,null,null,null,null,null,null,119,2152,3487621.5229705232,827776.39224310871,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,120,2153,3592250.1686596391,852609.68401040195,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,121,2154,3700017.6737194285,878187.97453071398]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,122,2155,3811018.2039310113,904533.61376663542]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,123,2156,3925348.7500489415,931669.62217963452]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,124,2157,4043109.2125504096,959619.71084502351]
[null,null,"Other ",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,125,2158,4164402.488926922,988408.3021703742]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G139=\"Optional\",L139,0)","v":0},{"$f":"IF(G139=\"Required\",L139,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H128:H139)","v":0},{"$f":"SUM(I128:I139)","v":0},null,{"$f":"SUM(K128:K139)","v":0},{"$f":"SUM(L128:L139)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",{"$f":"IF(ISNUMBER(I142),I142/12,0)","v":0},{"$f":"IF(ISNUMBER(E142),IF(E142>0,D142*E142,0),\"\")","v":0},0,{"$f":"IF(ISNUMBER(L142),L142/12,\"\")","v":0},{"$f":"IF(ISNUMBER(I142),IF(F142=\"Y\",FV($N$5,$O$5,0,I142*-1)+(J142*12),I142+(J142*12)),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other ",0,0,"Y","Required",{"$f":"IF(ISNUMBER(I148),I148/12,0)","v":0},{"$f":"IF(ISNUMBER(E148),IF(E148>0,D148*E148,0),\"\")","v":0},0,{"$f":"IF(ISNUMBER(L148),L148/12,\"\")","v":0},{"$f":"IF(ISNUMBER(I148),IF(F148=\"Y\",FV($N$5,$O$5,0,I148*-1)+(J148*12),I148+(J148*12)),\"\")","v":0}]
[null,null,"Other",0,0,"Y","Required",{"$f":"IF(ISNUMBER(I149),I149/12,0)","v":0},{"$f":"IF(ISNUMBER(E149),IF(E149>0,D149*E149,0),\"\")","v":0},0,{"$f":"IF(ISNUMBER(L149),L149/12,\"\")","v":0},{"$f":"IF(ISNUMBER(I149),IF(F149=\"Y\",FV($N$5,$O$5,0,I149*-1)+(J149*12),I149+(J149*12)),\"\")","v":0}]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",{"$f":"IF(ISNUMBER(I151),I151/12,0)","v":0},{"$f":"IF(ISNUMBER(E151),IF(E151>0,D151*E151,0),\"\")","v":0},0,{"$f":"IF(ISNUMBER(L151),L151/12,\"\")","v":0},{"$f":"IF(ISNUMBER(I151),IF(F151=\"Y\",FV($N$5,$O$5,0,I151*-1)+(J151*12),I151+(J151*12)),\"\")","v":0}]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H142:H153)","v":0},{"$f":"SUM(I142:I153)","v":0},null,{"$f":"SUM(K142:K153)","v":0},{"$f":"SUM(L142:L153)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",{"$f":"IF(ISNUMBER(I156),I156/12,0)","v":0},{"$f":"IF(ISNUMBER(E156),IF(E156>0,D156*E156,0),\"\")","v":0},0,{"$f":"IF(ISNUMBER(L156),L156/12,\"\")","v":0},{"$f":"IF(ISNUMBER(I156),IF(F156=\"Y\",FV($N$5,$O$5,0,I156*-1)+(J156*12),I156+(J156*12)),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Other",0,0,"y","Required",{"$f":"IF(ISNUMBER(I165),I165/12,0)","v":0},{"$f":"IF(ISNUMBER(E165),IF(E165>0,D165*E165,0),\"\")","v":0},0,{"$f":"IF(ISNUMBER(L165),L165/12,\"\")","v":0},{"$f":"IF(ISNUMBER(I165),IF(F165=\"Y\",FV($N$5,$O$5,0,I165*-1)+(J165*12),I165+(J165*12)),\"\")","v":0}]
[null,null,"Other",0,0,"Y","Required",{"$f":"IF(ISNUMBER(I166),I166/12,0)","v":0},{"$f":"IF(ISNUMBER(E166),IF(E166>0,D166*E166,0),\"\")","v":0},0,{"$f":"IF(ISNUMBER(L166),L166/12,\"\")","v":0},{"$f":"IF(ISNUMBER(I166),IF(F166=\"Y\",FV($N$5,$O$5,0,I166*-1)+(J166*12),I166+(J166*12)),\"\")","v":0}]
[null,null,"Other",0,0,"Y","Required",0,0,0,{"$f":"IF(ISNUMBER(L167),L167/12,\"\")","v":0},0]
[null,null,"Other",0,0,"Y","Required",0,0,0,{"$f":"IF(ISNUMBER(L168),L168/12,\"\")","v":0},0]
[null,null,"Other",0,0,"Y","Required",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G169=\"Optional\",L169,0)","v":0},{"$f":"IF(G169=\"Required\",L169,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H156:H169)","v":0},{"$f":"SUM(I156:I169)","v":0},null,{"$f":"SUM(K156:K169)","v":0},{"$f":"SUM(L156:L169)","v":0}]
[]
[]
[]
[null,"Y"]
[null,"N"]

{"sheet":"Retire","index":9,"n_rows":49,"n_cols":71,"rows_kept":49,"cut":false,"hidden":false,"merged":[[35,0,36,0],[40,0,41,0],[4,31,5,40],[6,47,7,47],[6,49,7,49],[6,46,7,46],[6,32,7,32],[6,40,7,40],[4,42,5,44],[4,46,5,47],[4,49,4,55],[6,52,7,52],[6,31,7,31],[2,26,2,27],[6,29,7,29],[6,69,7,69],[6,70,7,70],[4,69,5,70],[1,20,3,20],[6,28,7,28],[1,2,1,7],[2,2,2,8],[6,6,7,6],[6,5,7,5],[6,10,7,10],[6,2,7,2],[4,2,5,10],[6,11,7,11],[6,7,6,8],[6,24,7,24],[6,17,7,17],[6,18,7,18],[6,15,7,15],[6,14,7,14],[6,12,7,12],[6,38,7,38],[6,33,7,33],[6,42,7,42],[6,43,7,43],[6,16,7,16],[6,20,7,20],[6,27,7,27],[6,26,7,26],[6,22,7,22],[6,23,7,23],[6,39,7,39],[6,34,7,34],[6,35,7,35],[6,44,7,44],[6,36,7,36],[6,37,7,37],[6,51,7,51],[6,50,7,50],[4,57,4,60],[4,62,5,67],[6,66,7,66],[6,67,7,67],[6,63,7,63],[6,64,7,64],[6,65,7,65],[6,62,7,62]]}
[]
[null,null,"Retirement Planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U49>0,\"One or more years has income exceeding budget needs.\",\"\")","v":""}]
["Return",null," Retirement plan for 40 years beginning with retirement start year."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget Related",null,null,null,null,null,null,null,null,null,null,"Housing Related",null,null,null,"Combined After/Before",null,null,"After Tax Related",null,null,null,null,null,null,null,"Before Tax Related",null,null,null,null,"Validation Checking",null,null,null,null,null,null,"Rental Property"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA9:AA48)","v":0},{"$f":"SUM(AB9:AB48)","v":0},null,{"$f":"SUM(AA6:AB6)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Int.","After Tax %","After Tax $",null,"Before Tax $","Before Tax %","Base Int."]
[null,null,{"$f":"IF(Config!Q12=\"SHOW\",\"Press calculator to update\",\"\")","v":""},null,null,"Yr. #","Year","Age",null,null,"Investment Balance","Growth from Interest","House Sale Net Sale $",null,"Annual Gross Income","Income Tax Due","Effective Tax Rate","Monthly Net Income","Annual Net Income",null,"Annual withdrawal from Investments",null,"Adjusted Annual Budget","Calculated Monthly Budget","Monthly Difference Budget \nvs. Net",null,"Single Year Monthly Budget \nAdj.  (+/-)","Multi-year Monthly Budget\nAdj. (+/-)","RMD Adj.","Comments",null,"Calculated Adjusted Annual Budget","Calculated Adjusted Monthly Budget","Base budget plus inflation (Budget tab)","Annual Single year Adj. (col AC)","Annual Multi-year Adj. (col AD)","Annual Housing to Decrease (house sold)","Annual Housing to Increase (house sold)","RMD Annual Shortage Amount","Income tax due","Budget Adjustment to cover RMD",null,"Base monthly budget","Monthly house $ in Budget","Monthly $ less house costs",null,"Combined Interest","Combined Balance",null,"Net Amount from Sale of House\n(+)","Reinvested Withdrawal\n(+)","Reinvested RMD\n(+)","Interest\n(+)",{"$f":"BD7*$D$15","v":6205.288827479244},{"$f":"BD7/D10","v":0.14217326935824631},{"$f":"VLOOKUP(D12,Investments!BW7:BY67,3)","v":155132.22068698111},null,{"$f":"VLOOKUP(D12,Investments!BW7:BY67,2)","v":936016.41587572265},null,{"$f":"BF7*$D$15","v":37440.656635028907},null,null,"Income","Withdrawal","Income + Withdrawal","Total Interest Earned","Withdrawal Less Interest","Investments Result",null,"Rental 1 \nNet Sales $ \nAdd to After Tax","Rental 2 \nNet Sales $ \nAdd to After Tax"]
["Toggle column view",null,null,null,null,null,null,"Id-1","Id-2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Withdrawal\n(-)","Percent of Total","Balance + Rental Sales",null,"Balance","Percent of Total","Withdrawal \n(-)","Interest\n(+)"]
[null,null,null,null,null,1,{"$f":"D12","v":2034},{"$f":"IF(Individuals!$E$10>0,G9-YEAR(Individuals!$E$10),0)","v":66},{"$f":"IF(Individuals!$E$15>0,G9-YEAR(Individuals!$E$15),0)","v":64},null,{"$f":"ROUND(D10,0)","v":1091149},{"$f":"ROUND(AU9,0)","v":44392},{"$f":"AX9","v":0},null,{"$f":"Income!Q28+U9","v":196928.32227800437},{"$f":"TaxRates!M47","v":45170},{"$f":"IF(O9<>0,P9/O9,0)","v":0.22937279654590953},{"$f":"ROUND(S9/12,0)","v":12647},{"$f":"O9-P9","v":151758.32227800437},null,18777.11,null,{"$f":"X9*12","v":151764},{"$f":"ROUND(AG9,0)","v":12647},{"$f":"ROUND(R9-X9,0)","v":0},null,0,0,{"$f":"IF(AO9>0,\"Y\",\"\")","v":""},null,null,{"$f":"AG9*12","v":151765},{"$f":"SUM(AH9:AO9)/12","v":12647.083333333334},{"$f":"VLOOKUP(G9,Budget!$U$10:$V$134,2)","v":106595},{"$f":"AA9*12","v":0},{"$f":"AB9*12","v":0},{"$f":"IF(G9>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G9,Budget!U10:W134,3)*-1,0), 0)","v":0},{"$f":"IF(G9<Housing!$I$43,  0,  VLOOKUP(G9,Housing!E81:I205,5)*12)","v":0},{"$f":"RMD!V7","v":0},{"$f":"P9","v":45170},null,null,{"$f":"W9/12+AB9","v":12647},{"$f":"Budget!K21","v":1060.2418580506558},{"$f":"AQ9-AR9","v":11586.758141949344},null,{"$f":"IF(AV9 > 0, AV9*$D$15, 0)","v":44392.487327909301},{"$f":"BD9+BF9","v":1109812.1831977325},null,{"$f":"IF(G9=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,{"$f":"BD9*$D$15","v":6205.288827479244},null,{"$f":"BC7","v":0.14217326935824631},{"$f":"IF((AX9+AZ9+BD7+AY9+BR9+BS9)-BB9>0, (AX9+AZ9+BD7+AY9+BR9+BS9)-BB9, 0)","v":155132.22068698111},null,{"$f":"(BF7+BH7)-BH9","v":954679.96251075156},{"$f":"IF(AV9>0,BF9/AV9,0)","v":0.86021759083596083},18777.11,{"$f":"IF(BF9>0,BF9*$D$15,0)","v":38187.198500430066},null,{"$f":"Income!Q28:Q67","v":178151.21227800436},{"$f":"U9:U48","v":18777.11},{"$f":"SUM(BK9:BL9)","v":196928.32227800437},{"$f":"BI9+BA9","v":44392.487327909308},{"$f":"BN9-BL9","v":25615.377327909307},{"$f":"IF(BO9<0,\"Investments down\",\"Investments Up\")","v":"Investments Up"},null,{"$f":"LOOKUP(G9,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G9,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,"Starting Balance",{"$f":"VLOOKUP(D12,Investments!E7:F67,2)","v":1091149},null,{"$f":"F9+1","v":2},{"$f":"G9+1","v":2035},{"$f":"H9+1","v":67},65,null,{"$f":"ROUND(AV10,0)","v":1135428},{"$f":"ROUND(AU10,0)","v":45417},0,null,{"$f":"IF(U10>0,Income!Q29+U10,Income!Q29)","v":206981.44652356446},{"$f":"TaxRates!M48","v":48597},0.23478916016980933,13199,158384.44652356446,null,25532.17,null,{"$f":"X10*12","v":158388},{"$f":"ROUND(AG10,0)","v":13199},0,null,0,0,{"$f":"IF(AO10>0,\"Y\",\"\")","v":""},null,null,{"$f":"AG10*12","v":158389.85},{"$f":"SUM(AH10:AO10)/12","v":13199.154166666667},{"$f":"VLOOKUP(G10,Budget!$U$10:$V$134,2)","v":109792.85},{"$f":"AA10*12","v":0},{"$f":"(AB10+(AJ9))*12","v":0},{"$f":"IF(G10>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G10,Budget!U11:W135,3)*-1,0), 0)","v":0},{"$f":"IF(G10<Housing!$I$43,  0,  VLOOKUP(G10,Housing!E82:I206,5)*12)","v":0},{"$f":"RMD!V8","v":0},48597,null,null,{"$f":"AQ9+(AQ9*$D$18)+AB10","v":13026.41},{"$f":"AR9+(AR9*$D$18)","v":1092.0491137921754},{"$f":"AQ10-AR10","v":11934.360886207825},null,45417.10242102568,{"$f":"BD10+BF10","v":1135427.560525642},null,{"$f":"IF(G10=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,{"$f":"BD10*$D$15","v":6453.5003805784136},null,{"$f":"IF(AV10>0,BD10/AV10,0)","v":0.14209405788932034},{"$f":"IF((BD9+AX10+AY9+AZ9+BA9+BR10+BS10)-BB9>0, (BD9+AX10+AY9+AZ9+BA9+BR10+BS10)-BB9, 0)","v":161337.50951446034},null,{"$f":"IF((BF9+BI9)-BH9 > 0, (BF9+BI9)-BH9, 0)","v":974090.05101118167},0.85790594211067972,25532.17,{"$f":"IF(BF10>0,BF10*$D$15,0)","v":38963.602040447266},null,181449.27652356445,25532.17,{"$f":"SUM(BK10:BL10)","v":206981.44652356446},45417.10242102568,19884.932421025682,{"$f":"IF(BO10<0,\"Investments down\",\"Investments Up\")","v":"Investments Up"},null,{"$f":"LOOKUP(G10,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G10,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,"Starting annual budget",{"$f":"Budget!L5","v":119796.15210033416},null,{"$f":"F10+1","v":3},{"$f":"G10+1","v":2036},68,66,null,{"$f":"ROUND(AV11,0)","v":1155312},46212,0,null,{"$f":"IF(U11>0,Income!Q30+U11,Income!Q30)","v":186509.86982399999},{"$f":"TaxRates!M49","v":36715},0.19685285306695086,12483,149794.86982399999,null,92370,null,149796,12483,0,null,0,0,"",null,null,149801.6355,12483.469625,{"$f":"VLOOKUP(G11,Budget!$U$10:$V$134,2)","v":113086.6355},0,{"$f":"(AB11+SUM($AB$9:AB10))*12","v":0},{"$f":"IF(G11>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G11,Budget!U12:W136,3)*-1,0), 0)","v":0},{"$f":"IF(G11<Housing!$I$43,  0,  VLOOKUP(G11,Housing!E83:I207,5)*12)","v":0},{"$f":"RMD!V9","v":0},36715,null,null,13417.202299999999,1124.8105872059407,12292.391712794059,null,46212.499717866704,1155312.4929466676,null,{"$f":"IF(G11=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,6711.6403958015508,null,0.14523430753101399,{"$f":"IF((BD10+AX11+AY10+AZ10+BA10+BR11+BS11)-BB10>0, (BD10+AX11+AY10+AZ10+BA10+BR11+BS11)-BB10, 0)","v":167791.00989503876},null,987521.48305162892,0.85476569246898604,92370,{"$f":"IF(BF11>0,BF11*$D$15,0)","v":39500.85932206516},null,94139.869824000009,92370,186509.86982399999,46212.499717866711,-46157.500282133289,"Investments down",null,{"$f":"LOOKUP(G11,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G11,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,"Retirement year",{"$f":"Individuals!G20","v":2034},null,{"$f":"F11+1","v":4},2037,69,67,null,1109155,44366,0,null,{"$f":"IF(U12>0,Income!Q31+U12,Income!Q31)","v":192090.3197986944},{"$f":"TaxRates!M50","v":37810},0.19683448931535896,12857,154280.3197986944,null,96588,null,154284,12857,0,null,0,0,"",null,null,154289.23456499999,12857.436213749999,{"$f":"VLOOKUP(G12,Budget!$U$10:$V$134,2)","v":116479.23456500001},0,{"$f":"(AB12+SUM($AB$9:AB11))*12","v":0},{"$f":"IF(G12>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G12,Budget!U13:W137,3)*-1,0), 0)","v":0},{"$f":"IF(G12<Housing!$I$43,  0,  VLOOKUP(G12,Housing!E84:I208,5)*12)","v":0},{"$f":"RMD!V10","v":0},37810,null,null,13819.718368999998,1158.5549048221189,12661.16346417788,null,44366.199706581378,1109154.9926645344,null,{"$f":"IF(G12=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,6980.1060116336121,null,0.15732936464689287,174502.65029084031,null,934652.34237369406,0.84267063535310716,96588,37386.093694947762,null,95502.3197986944,96588,192090.3197986944,44366.199706581378,-52221.800293418622,"Investments down",null,{"$f":"LOOKUP(G12,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G12,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,5,2038,70,68,null,1056933,42277,0,null,{"$f":"IF(U13>0,Income!Q32+U13,Income!Q32)","v":197493.2022216573},{"$f":"TaxRates!M51","v":38762},0.19627004658365563,13228,158731.2022216573,null,100608,null,158736,13228,0,null,0,0,"",null,null,158735.61160195002,13227.967633495835,{"$f":"VLOOKUP(G13,Budget!$U$10:$V$134,2)","v":119973.61160195},0,{"$f":"(AB13+SUM($AB$9:AB12))*12","v":0},{"$f":"IF(G13>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G13,Budget!U14:W138,3)*-1,0), 0)","v":0},{"$f":"IF(G13<Housing!$I$43,  0,  VLOOKUP(G13,Housing!E85:I209,5)*12)","v":0},{"$f":"RMD!V11","v":0},38762,null,null,14234.309920069998,1193.3115519667824,13040.998368103215,null,42277.327694844629,1056933.1923711158,null,{"$f":"IF(G13=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,7259.3102520989569,null,0.17170693248391311,181482.75630247392,null,875450.43606864184,0.82829306751608689,100608,35018.017442745673,null,96885.202221657295,100608,197493.2022216573,42277.327694844629,-58330.672305155371,"Investments down",null,{"$f":"LOOKUP(G13,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G13,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,6,2039,71,69,null,998603,39944,0,null,{"$f":"IF(U14>0,Income!Q33+U14,Income!Q33)","v":202604.83644503303},{"$f":"TaxRates!M52","v":39518},0.1950496379720989,13591,163086.83644503303,null,104316,null,163092,13591,0,null,0,0,"",null,null,163090.8199500085,13590.901662500708,{"$f":"VLOOKUP(G14,Budget!$U$10:$V$134,2)","v":123572.8199500085},0,{"$f":"(AB14+SUM($AB$9:AB13))*12","v":0},{"$f":"IF(G14>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G14,Budget!U15:W139,3)*-1,0), 0)","v":0},{"$f":"IF(G14<Housing!$I$43,  0,  VLOOKUP(G14,Housing!E86:I210,5)*12)","v":0},{"$f":"RMD!V12","v":0},39518,null,null,14661.339217672097,1229.1108985257858,13432.228319146312,null,39944.100802638415,998602.52006596036,null,{"$f":"IF(G14=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,7549.682662182915,null,0.18900619892497963,188742.06655457287,null,809860.45351138746,0.81099380107502028,104316,32394.418140455498,null,98288.836445033012,104316,202604.83644503303,39944.100802638415,-64371.899197361585,"Investments down",null,{"$f":"LOOKUP(G14,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G14,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,"Avg. rate of return %",0.04,null,7,2040,72,70,null,934231,37369,0,null,{"$f":"IF(U15>0,Income!Q34+U15,Income!Q34)","v":207305.54703822039},{"$f":"TaxRates!M53","v":40015},0.1930242609119501,13941,167290.54703822039,null,107592,null,167292,13941,0,null,0,0,"",null,null,167295.00454850876,13941.250379042396,{"$f":"VLOOKUP(G15,Budget!$U$10:$V$134,2)","v":127280.00454850876},0,{"$f":"(AB15+SUM($AB$9:AB14))*12","v":0},{"$f":"IF(G15>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G15,Budget!U16:W140,3)*-1,0), 0)","v":0},{"$f":"IF(G15<Housing!$I$43,  0,  VLOOKUP(G15,Housing!E87:I211,5)*12)","v":0},{"$f":"RMD!V13","v":0},40015,null,null,15101.17939420226,1265.9842254815594,13835.1951687207,null,37369.224834743953,934230.62086859881,null,{"$f":"IF(G15=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,7851.6699686702323,null,0.21011059242979424,196291.74921675579,null,737938.87165184296,0.78988940757020565,107592,29517.554866073719,null,99713.547038220378,107592,207305.54703822039,37369.224834743953,-70222.775165256055,"Investments down",null,{"$f":"LOOKUP(G15,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G15,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,8,2041,73,71,null,864008,34560,0,null,{"$f":"IF(U16>0,Income!Q35+U16,Income!Q35)","v":211433.66387689367},{"$f":"TaxRates!M54","v":40171},0.18999339681021368,14272,{"$f":"O16-P16","v":171262.66387689367},null,110274,null,171264,14272,0,null,0,0,"",null,null,171269.40468496401,14272.450390413667,{"$f":"VLOOKUP(G16,Budget!$U$10:$V$134,2)","v":131098.40468496401},0,{"$f":"(AB16+SUM($AB$9:AB15))*12","v":0},{"$f":"IF(G16>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G16,Budget!U17:W141,3)*-1,0), 0)","v":0},{"$f":"IF(G16<Housing!$I$43,  0,  VLOOKUP(G16,Housing!E88:I212,5)*12)","v":0},{"$f":"RMD!V14","v":0},40171,null,null,15554.214776028328,1303.9637522460062,14250.251023782323,null,34560.313828133709,864007.8457033427,null,{"$f":"IF(G16=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,8165.7367674170409,null,0.2362749600025261,204143.41918542603,null,659864.42651791673,0.76372503999747399,110274,26394.577060716671,null,101159.66387689367,110274,211433.66387689367,34560.313828133709,-75713.686171866284,"Investments down",null,{"$f":"LOOKUP(G16,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G16,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,9,2042,74,72,null,788294,31532,0,null,{"$f":"IF(U17>0,Income!Q36+U17,Income!Q36)","v":214809.522233603},{"$f":"TaxRates!M55","v":39890},0.18569940282544858,14577,174919.522233603,null,112182,null,174924,14577,0,null,0,0,"",null,null,174921.35682551292,14576.779735459409,{"$f":"VLOOKUP(G17,Budget!$U$10:$V$134,2)","v":135031.35682551292},0,{"$f":"(AB17+SUM($AB$9:AB16))*12","v":0},{"$f":"IF(G17>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G17,Budget!U18:W142,3)*-1,0), 0)","v":0},{"$f":"IF(G17<Housing!$I$43,  0,  VLOOKUP(G17,Housing!E89:I213,5)*12)","v":0},{"$f":"RMD!V15","v":0},39890,null,null,16020.841219309177,1343.0826648133864,14677.758554495791,null,31531.766381259058,788294.15953147644,null,{"$f":"IF(G17=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,8492.3662381137237,null,0.26932732329138309,212309.15595284308,null,575985.00357863342,0.73067267670861702,112182,23039.400143145336,null,102627.522233603,112182,214809.522233603,31531.766381259062,-80650.233618740938,"Investments down",null,{"$f":"LOOKUP(G17,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G17,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,"Annual inflation rate %",0.03,null,10,2043,75,73,null,707644,28306,0,null,{"$f":"IF(U18>0,Income!Q37+U18,Income!Q37)","v":217121.46286998369},{"$f":"TaxRates!M56","v":39021},0.179719680791606,14842,178100.46286998369,null,113004,null,178104,14842,0,null,0,0,"",null,null,178103.2975302783,14841.941460856526,{"$f":"VLOOKUP(G18,Budget!$U$10:$V$134,2)","v":139082.2975302783},0,{"$f":"(AB18+SUM($AB$9:AB17))*12","v":0},{"$f":"IF(G18>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G18,Budget!U19:W143,3)*-1,0), 0)","v":0},{"$f":"IF(G18<Housing!$I$43,  0,  VLOOKUP(G18,Housing!E90:I214,5)*12)","v":0},{"$f":"RMD!V16","v":0},39021,null,null,16501.466455888454,1383.3751447577879,15118.091311130665,null,28305.757036509422,707643.92591273552,null,{"$f":"IF(G18=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,8832.0608876382721,null,0.3120234825815284,220801.52219095681,null,486842.40372177877,0.68797651741847166,113004,19473.696148871149,null,104117.46286998369,113004,217121.46286998369,28305.757036509422,-84698.242963490571,"Investments down",null,{"$f":"LOOKUP(G18,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G18,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,11,2044,76,74,null,622946,24918,0,null,{"$f":"IF(U19>0,Income!Q38+U19,Income!Q38)","v":218039.83213060338},{"$f":"TaxRates!M57","v":37395},0.17150536044075113,15054,180644.83213060338,null,112410,null,180648,15054,0,null,0,0,"",null,null,180649.76645618665,15054.147204682222,{"$f":"VLOOKUP(G19,Budget!$U$10:$V$134,2)","v":143254.76645618665},0,{"$f":"(AB19+SUM($AB$9:AB18))*12","v":0},{"$f":"IF(G19>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G19,Budget!U20:W144,3)*-1,0), 0)","v":0},{"$f":"IF(G19<Housing!$I$43,  0,  VLOOKUP(G19,Housing!E91:I214,5)*12)","v":0},{"$f":"RMD!V17","v":0},37395,null,null,16996.510449565107,1424.8763991005214,15571.634050464585,null,24917.827317969801,622945.68294924498,null,{"$f":"IF(G19=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,9185.343323143803,null,0.36862537033955922,229633.58307859508,null,393312.09987064992,0.63137462966044078,112410,15732.483994825998,null,105629.83213060338,112410,218039.83213060338,24917.827317969801,-87492.172682030199,"Investments down",null,{"$f":"LOOKUP(G19,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G19,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[" ",null,null,null,null,12,2045,77,75,null,535454,21418,0,null,{"$f":"IF(U20>0,Income!Q39+U20,Income!Q39)","v":217126.98203847764},{"$f":"TaxRates!M58","v":34789},0.16022421383738916,15195,182337.98203847764,null,109962,null,182340,15195,0,null,0,0,"",null,null,182341.40944987224,15195.117454156019,{"$f":"VLOOKUP(G20,Budget!$U$10:$V$134,2)","v":147552.40944987224},0,{"$f":"(AB20+SUM($AB$9:AB19))*12","v":0},{"$f":"IF(G20>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G20,Budget!U21:W145,3)*-1,0), 0)","v":0},{"$f":"IF(G20<Housing!$I$43,  0,  VLOOKUP(G20,Housing!E92:I219,5)*12)","v":0},{"$f":"RMD!V18","v":0},34789,null,null,17506.405763052058,1467.622691073537,16038.783071978522,null,21418.140410688593,535453.51026721485,null,{"$f":"IF(G20=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,9552.7570560695567,null,0.44601243959080172,238818.92640173889,null,296634.5838654759,0.55398756040919817,109962,11865.383354619036,null,107164.98203847764,109962,217126.98203847764,21418.140410688593,-88543.859589311411,"Investments down",null,{"$f":"LOOKUP(G20,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G20,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,13,2046,78,76,null,446910,17876,0,null,{"$f":"IF(U21>0,Income!Q40+U21,Income!Q40)","v":213855.27039228432},{"$f":"TaxRates!M59","v":30943},0.14469131363112944,15243,182912.27039228432,null,105132,null,182916,15243,0,null,0,0,"",null,null,182921.98173336842,15243.498477780702,{"$f":"VLOOKUP(G21,Budget!$U$10:$V$134,2)","v":151978.98173336842},0,{"$f":"(AB21+SUM($AB$9:AB20))*12","v":0},{"$f":"IF(G21>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G21,Budget!U22:W146,3)*-1,0), 0)","v":0},{"$f":"IF(G21<Housing!$I$43,  0,  VLOOKUP(G21,Housing!E93:I220,5)*12)","v":0},{"$f":"RMD!V19","v":0},30943,null,null,18031.597935943621,1511.6513718057431,16519.946564137877,null,17876.386027116136,446909.65067790338,null,{"$f":"IF(G21=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,9934.8673383123387,null,0.5557536810428263,248371.68345780845,null,198537.96722009493,0.44424631895717365,105132,7941.518688803797,null,108723.27039228432,105132,213855.27039228432,17876.386027116136,-87255.613972883861,"Investments down",null,{"$f":"LOOKUP(G21,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G21,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,14,2047,79,77,null,359654,14386,0,null,{"$f":"IF(U22>0,Income!Q41+U22,Income!Q41)","v":207709.0608653079},{"$f":"TaxRates!M60","v":25590},0.12320117328244157,15177,182119.0608653079,null,97404,null,182124,15177,0,null,0,0,"",null,null,182128.35118536948,15177.36259878079,{"$f":"VLOOKUP(G22,Budget!$U$10:$V$134,2)","v":156538.35118536948},0,{"$f":"(AB22+SUM($AB$9:AB21))*12","v":0},{"$f":"IF(G22>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G22,Budget!U23:W147,3)*-1,0), 0)","v":0},{"$f":"IF(G22<Housing!$I$43,  0,  VLOOKUP(G22,Housing!E94:I221,5)*12)","v":0},{"$f":"RMD!V20","v":0},25590,null,null,18572.545874021929,1557.0009129599155,17015.544961062013,null,14386.161468200782,359654.03670501953,null,{"$f":"IF(G22=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,10332.262031844832,null,0.71820840150329868,258306.55079612078,null,101347.48590889873,0.28179159849670127,97404,4053.8994363559491,null,110305.0608653079,97404,207709.0608653079,14386.16146820078,-83017.838531799222,"Investments down",null,{"$f":"LOOKUP(G22,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G22,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,15,2048,80,78,null,276636,11065,0,null,{"$f":"IF(U23>0,Income!Q42+U23,Income!Q42)","v":198334.7231061458},{"$f":"TaxRates!M61","v":18552},9.3538840347543409E-2,14982,179782.7231061458,null,86424,null,179784,14982,0,null,0,0,"",null,null,179786.50172093057,14982.208476744214,{"$f":"VLOOKUP(G23,Budget!$U$10:$V$134,2)","v":161234.50172093057},0,{"$f":"(AB23+SUM($AB$9:AB22))*12","v":0},{"$f":"IF(G23>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G23,Budget!U24:W148,3)*-1,0), 0)","v":0},{"$f":"IF(G23<Housing!$I$43,  0,  VLOOKUP(G23,Housing!E95:I222,5)*12)","v":0},{"$f":"RMD!V21","v":0},18552,null,null,19129.722250242587,1603.7109403487129,17526.011309893875,null,11065.447926928811,276636.19817322027,null,{"$f":"IF(G23=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,10745.552513118624,78426.61,0.97109060420123694,268638.81282796559,null,7997.3853452546755,2.8909395798763046E-2,7997.3852999999999,319.89541381018705,null,111910.72310614579,86424,198334.7231061458,11065.447926928811,-75358.552073071187,"Investments down",null,{"$f":"LOOKUP(G23,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G23,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,16,2049,81,79,null,201278,8051,0,null,{"$f":"IF(U24>0,Income!Q43+U24,Income!Q43)","v":202664.63284120872},{"$f":"TaxRates!M62","v":18300},9.0296958790724816E-2,15364,184364.63284120872,null,89124,null,184368,15364,0,null,0,0,"",null,null,184371.53677255849,15364.294731046541,{"$f":"VLOOKUP(G24,Budget!$U$10:$V$134,2)","v":166071.53677255849},0,{"$f":"(AB24+SUM($AB$9:AB23))*12","v":0},{"$f":"IF(G24>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G24,Budget!U25:W149,3)*-1,0), 0)","v":0},{"$f":"IF(G24<Housing!$I$43,  0,  VLOOKUP(G24,Housing!E96:I223,5)*12)","v":0},{"$f":"RMD!V22","v":0},18300,null,null,19703.613917749863,1651.8222685591743,18051.791649190687,null,8051.1060320059632,201277.65080014907,null,{"$f":"IF(G24=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,8038.3102136433681,88804.1,0.99841067571191755,200957.75534108421,null,319.89545906486273,1.5893242880824889E-3,319.89550000000003,12.79581836259451,null,113540.63284120872,89124,202664.63284120872,8051.1060320059623,-81072.893967994038,"Investments down",null,{"$f":"LOOKUP(G24,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G24,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,"Name",null,null,17,2050,82,80,null,826882,33075,706676.83760804846,null,{"$f":"IF(U25>0,Income!Q44+U25,Income!Q44)","v":218203.17197904841},{"$f":"TaxRates!M63","v":18675},8.5585373625059635E-2,16627,199528.17197904841,null,103008,null,199524,16627,0,null,0,0,"",null,null,199529.60996653594,16627.467497211328,{"$f":"VLOOKUP(G25,Budget!$U$10:$V$134,2)","v":171053.68287573525},0,{"$f":"(AB25+SUM($AB$9:AB24))*12","v":0},{"$f":"IF(G25>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G25,Budget!U26:W150,3)*-1,0), 0)","v":-40599.07290919932},{"$f":"IF(G25<Housing!$I$43,  0,  VLOOKUP(G25,Housing!E97:I224,5)*12)","v":50400},{"$f":"RMD!V23","v":0},18675,null,null,20294.722335282357,1701.3769366159495,18593.345398666406,null,33075.263957608142,826881.59894020355,null,{"$f":"IF(G25=Housing!$I$43,Housing!$I$48,0)","v":706676.83760804846},0,null,33074.752126511041,102995.2,0.99998452526039527,826868.80316277605,null,12.79577742745721,1.547473960462693E-5,12.7958,0.51183109709828845,null,115195.17197904839,103008,218203.17197904841,33075.263957608142,-69932.736042391858,"Investments down",null,{"$f":"LOOKUP(G25,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G25,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,{"$f":"Individuals!D10","v":"Jon"},"Individual 1",null,18,2051,{"$f":"H25+1","v":83},{"$f":"I25+1","v":81},null,756949,30278,0,null,{"$f":"IF(U26>0,Income!Q45+U26,Income!Q45)","v":224514.72871654617},{"$f":"TaxRates!M64","v":19117},8.5148088543159903E-2,17116,205397.72871654617,null,107640,null,205392,17116,0,null,0,0,"",null,null,205397.24826553202,17116.437355461003,{"$f":"VLOOKUP(G26,Budget!$U$10:$V$134,2)","v":176185.2933620073},0,{"$f":"(AB26+SUM($AB$9:AB25))*12","v":0},{"$f":"IF(G26>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G26,Budget!U27:W151,3)*-1,0), 0)","v":-41817.045096475296},{"$f":"IF(G26<Housing!$I$43,  0,  VLOOKUP(G26,Housing!E98:I225,5)*12)","v":51912},{"$f":"RMD!V24","v":0},19117,null,null,20903.564005340828,1752.4182447144281,19151.145760626401,null,30277.954683912471,756948.86709781177,null,{"$f":"IF(G26=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,30277.934211571486,107639.49,0.9999993238532392,756948.35528928717,null,0.51180852455549797,6.7614676076840317E-7,0.51180000000000003,2.0472340982219919E-2,null,116874.72871654617,107640,224514.72871654617,30277.954683912467,-77362.045316087533,"Investments down",null,{"$f":"LOOKUP(G26,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G26,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,{"$f":"IF(Individuals!D15>\"\",Individuals!D15,\"\")","v":"Sally"},"Individual 2",null,19,2052,84,82,null,679587,27183,0,null,{"$f":"IF(U27>0,Income!Q46+U27,Income!Q46)","v":231019.69764699665},{"$f":"TaxRates!M65","v":19575},8.4733034452806902E-2,17620,211444.69764699665,null,112440,null,211440,17620,0,null,0,0,"",null,null,211443.65571349795,17620.304642791496,{"$f":"VLOOKUP(G27,Budget!$U$10:$V$134,2)","v":181470.85216286752},0,{"$f":"(AB27+SUM($AB$9:AB26))*12","v":0},{"$f":"IF(G27>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G27,Budget!U28:W152,3)*-1,0), 0)","v":-43071.556449369557},{"$f":"IF(G27<Housing!$I$43,  0,  VLOOKUP(G27,Housing!E99:I226,5)*12)","v":53469.36},{"$f":"RMD!V25","v":0},19575,null,null,21530.670925501054,1804.990792055861,19725.680133445192,null,27183.472799268966,679586.81998172414,null,{"$f":"IF(G27=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,27183.471980034345,112439.98,0.99999996986276829,679586.79950085864,null,2.0480865537717885E-2,3.0137231823107851E-8,2.0500000000000001E-2,8.1923462150871543E-4,null,118579.69764699665,112440,231019.69764699665,27183.472799268966,-85256.527200731041,"Investments down",null,{"$f":"LOOKUP(G27,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G27,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,"Stopped",null,null,20,2053,85,83,null,594330,23773,0,null,{"$f":"IF(U28>0,Income!Q47+U28,Income!Q47)","v":237706.47987012129},{"$f":"TaxRates!M66","v":20039},8.4301446098351898E-2,18139,217667.47987012129,null,117396,null,217668,18139,0,null,0,0,"",null,null,217663.7153849029,18138.642948741908,{"$f":"VLOOKUP(G28,Budget!$U$10:$V$134,2)","v":186914.97772775355},0,{"$f":"(AB28+SUM($AB$9:AB27))*12","v":0},{"$f":"IF(G28>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G28,Budget!U29:W153,3)*-1,0), 0)","v":-44363.703142850645},{"$f":"IF(G28<Housing!$I$43,  0,  VLOOKUP(G28,Housing!E100:I227,5)*12)","v":55073.440799999997},{"$f":"RMD!V26","v":0},20039,null,null,22176.591053266086,1859.1405158175369,20317.450537448549,null,23773.211691239729,594330.29228099319,null,{"$f":"IF(G28=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,23773.211659235723,117396,0.99999999865377864,594330.29148089304,null,8.0010015922659869E-4,1.3462214018334433E-9,8.0000000000000004E-4,3.2004006369063948E-5,null,120310.47987012127,117396,237706.47987012129,23773.211691239729,-93622.788308760268,"Investments down",null,{"$f":"LOOKUP(G28,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G28,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,21,2054,86,84,null,500708,20028,0,null,{"$f":"IF(U29>0,Income!Q48+U29,Income!Q48)","v":244575.48310404783},{"$f":"TaxRates!M67","v":20511},8.3863679791952681E-2,18672,224064.48310404783,null,122508,null,224064,18672,0,null,0,0,"",null,null,224064.45684644999,18672.038070537499,{"$f":"VLOOKUP(G29,Budget!$U$10:$V$134,2)","v":192522.42705958616},0,{"$f":"(AB29+SUM($AB$9:AB28))*12","v":0},{"$f":"IF(G29>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G29,Budget!U30:W154,3)*-1,0), 0)","v":-45694.614237136164},{"$f":"IF(G29<Housing!$I$43,  0,  VLOOKUP(G29,Housing!E101:I228,5)*12)","v":56725.644023999994},{"$f":"RMD!V27","v":0},20511,null,null,22841.88878486407,1914.9147312920629,20926.974053572008,null,20028.300126889317,500707.50317223294,null,{"$f":"IF(G29=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,20028.300125605154,122508,0.9999999999358824,500707.5031401288,null,{"$f":"IF((BF28+BI28)-BH28 > 0, (BF28+BI28)-BH28, 0)","v":3.2104165595662646E-5},6.4117604374343643E-11,null,1.2841666238265058E-6,null,122067.48310404782,122508,244575.48310404783,20028.30012688932,-102479.69987311069,"Investments down",null,{"$f":"LOOKUP(G29,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G29,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,22,2055,87,85,null,398228,15929,0,null,{"$f":"IF(U30>0,Income!Q49+U30,Income!Q49)","v":251639.12179929137},{"$f":"TaxRates!M68","v":20990},8.3413103057726173E-2,19221,230649.12179929137,null,127788,null,230652,19221,0,null,0,0,"",null,null,230650.06055184349,19220.838379320292,{"$f":"VLOOKUP(G30,Budget!$U$10:$V$134,2)","v":198298.09987137374},0,{"$f":"(AB30+SUM($AB$9:AB29))*12","v":0},{"$f":"IF(G30>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G30,Budget!U31:W155,3)*-1,0), 0)","v":-47065.452664250246},{"$f":"IF(G30<Housing!$I$43,  0,  VLOOKUP(G30,Housing!E102:I229,5)*12)","v":58427.413344719986},{"$f":"RMD!V28","v":0},20990,null,null,23527.145448409992,1972.3621732308247,21554.783275179168,null,15929.11213196489,398227.80329912226,null,{"$f":"IF(G30=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,15929.112130629357,127788,0.99999999991615773,398227.80326573394,null,{"$f":"IF((BF29+BI29)-BH29 > 0, (BF29+BI29)-BH29, 0)","v":3.3388332219489155E-5},8.3842293136951205E-11,null,1.3355332887795661E-6,null,123851.12179929137,127788,251639.12179929137,15929.11213196489,-111858.8878680351,"Investments down",null,{"$f":"LOOKUP(G30,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G30,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,23,2056,88,86,null,286369,11455,0,null,{"$f":"IF(U31>0,Income!Q50+U31,Income!Q50)","v":258897.81725477421},{"$f":"TaxRates!M69","v":21476},8.2951645663609672E-2,19785,237421.81725477421,null,133236,null,237420,19785,0,null,0,0,"",null,null,237425.86236839878,19785.488530699899,{"$f":"VLOOKUP(G31,Budget!$U$10:$V$134,2)","v":204247.04286751495},0,{"$f":"(AB31+SUM($AB$9:AB30))*12","v":0},{"$f":"IF(G31>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G31,Budget!U32:W156,3)*-1,0), 0)","v":-48477.416244177752},{"$f":"IF(G31<Housing!$I$43,  0,  VLOOKUP(G31,Housing!E103:I230,5)*12)","v":60180.235745061596},{"$f":"RMD!V29","v":0},21476,null,null,24232.959811862293,2031.5330384277495,22201.426773434541,null,11454.756617243485,286368.91543108714,null,{"$f":"IF(G31=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,11454.756615854532,133236,0.99999999987874444,286368.9153963633,null,3.4723865508268719E-5,1.2125570771533265E-10,null,1.3889546203307489E-6,null,125661.8172547742,133236,258897.81725477421,11454.756617243487,-121781.24338275651,"Investments down",null,{"$f":"LOOKUP(G31,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G31,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,24,2057,89,87,null,164588,6584,0,null,{"$f":"IF(U32>0,Income!Q51+U32,Income!Q51)","v":266375.99773592211},{"$f":"TaxRates!M70","v":21970},8.2477401067420714E-2,20367,244405.99773592211,null,138876,null,244404,20367,0,null,0,0,"",null,null,244398.35823945078,20366.529853287564,{"$f":"VLOOKUP(G32,Budget!$U$10:$V$134,2)","v":210374.4541535404},0,{"$f":"(AB32+SUM($AB$9:AB31))*12","v":0},{"$f":"IF(G32>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G32,Budget!U33:W157,3)*-1,0), 0)","v":-49931.738731503086},{"$f":"IF(G32<Housing!$I$43,  0,  VLOOKUP(G32,Housing!E104:I231,5)*12)","v":61985.642817413434},{"$f":"RMD!V30","v":0},21970,null,null,24959.94860621816,2092.4790295805819,22867.469576637577,null,6583.5068819332255,164587.67204833063,null,{"$f":"IF(G32=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,6583.5068804887123,138876,0.99999999978058618,164587.67201221781,null,3.6112820128599468E-5,2.1941388245648833E-10,null,1.4445128051439787E-6,null,127499.99773592209,138876,266375.99773592211,6583.5068819332255,-132292.49311806678,"Investments down",null,{"$f":"LOOKUP(G32,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G32,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,25,2058,90,88,null,32295,1292,0,null,{"$f":"IF(U33>0,Income!Q52+U33,Income!Q52)","v":274038.09859487525},{"$f":"TaxRates!M71","v":22471},8.199954719880044E-2,20964,251567.09859487525,null,144672,null,251568,20964,0,null,0,0,"",null,null,251572.20898663427,20964.350748886191,{"$f":"VLOOKUP(G33,Budget!$U$10:$V$134,2)","v":216685.68777814662},0,{"$f":"(AB33+SUM($AB$9:AB32))*12","v":0},{"$f":"IF(G33>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G33,Budget!U34:W158,3)*-1,0), 0)","v":-51429.690893448176},{"$f":"IF(G33<Housing!$I$43,  0,  VLOOKUP(G33,Housing!E105:I232,5)*12)","v":63845.212101935846},{"$f":"RMD!V31","v":0},22471,null,null,25708.747064404706,2155.2534004679992,23553.493663936708,null,1291.8071572105541,32295.178930263854,null,{"$f":"IF(G33=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,1291.8071557082608,null,0.9999999988370607,32295.178892706521,null,3.7557332933743447E-5,1.1629393048059079E-9,null,1.502293317349738E-6,null,129366.09859487526,144672,274038.09859487525,1291.8071572105541,-143380.19284278946,"Investments down",null,{"$f":"LOOKUP(G33,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G33,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,26,2059,91,89,null,33587,1343,0,null,{"$f":"IF(U34>0,Income!Q53+U34,Income!Q53)","v":131260.56239285294},{"$f":"TaxRates!M72","v":22980},0.17507162533116838,9023,108280.56239285294,null,null,null,258960,21580,-12557,null,0,0,"",null,null,258954.24525623332,21579.520438019445,{"$f":"VLOOKUP(G34,Budget!$U$10:$V$134,2)","v":223186.25841149103},0,{"$f":"(AB34+SUM($AB$9:AB33))*12","v":0},{"$f":"IF(G34>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G34,Budget!U35:W159,3)*-1,0), 0)","v":-52972.581620251622},{"$f":"IF(G34<Housing!$I$43,  0,  VLOOKUP(G34,Housing!E106:I233,5)*12)","v":65760.568464993921},{"$f":"RMD!V32","v":0},22980,null,null,26480.009476336847,2219.9110024820393,24260.098473854807,null,1343.4794434989763,33586.986087474404,null,{"$f":"IF(G34=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,1343.4794419365912,null,0.9999999988370607,33586.986048414779,null,3.9059626251093185E-5,1.1629393048059079E-9,null,1.5623850500437275E-6,null,131260.56239285294,0,131260.56239285294,1343.4794434989763,1343.4794434989763,"Investments Up",null,{"$f":"LOOKUP(G34,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G34,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,27,2060,92,90,null,34930,1397,0,null,{"$f":"IF(U35>0,Income!Q54+U35,Income!Q54)","v":133183.83902471184},{"$f":"TaxRates!M73","v":23497},0.17642530934733161,9141,109686.83902471184,null,null,null,266556,22213,-13072,null,0,0,"",null,null,266550.47261392028,22212.539384493357,{"$f":"VLOOKUP(G35,Budget!$U$10:$V$134,2)","v":229881.84616383575},0,{"$f":"(AB35+SUM($AB$9:AB34))*12","v":0},{"$f":"IF(G35>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G35,Budget!U36:W160,3)*-1,0), 0)","v":-54561.759068859174},{"$f":"IF(G35<Housing!$I$43,  0,  VLOOKUP(G35,Housing!E107:I234,5)*12)","v":67733.385518943731},{"$f":"RMD!V33","v":0},23497,null,null,27274.409760626953,2286.5083325565006,24987.901428070454,null,1397.2186212389354,34930.465530973386,null,{"$f":"IF(G35=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,1397.2186196140549,null,0.99999999883706059,34930.465490351373,null,4.0622011301136911E-5,1.1629393048059077E-9,null,1.6248804520454765E-6,null,133183.83902471184,0,133183.83902471184,1397.2186212389354,1397.2186212389354,"Investments Up",null,{"$f":"LOOKUP(G35,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G35,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,28,2061,93,91,null,36328,1453,0,null,{"$f":"IF(U36>0,Income!Q55+U36,Income!Q55)","v":135136.38584573835},{"$f":"TaxRates!M74","v":24023},0.17776855470607947,9259,111113.38584573835,null,null,null,274368,22864,-13605,null,0,0,"",null,null,274368.07679233793,22864.006399361493,{"$f":"VLOOKUP(G36,Budget!$U$10:$V$134,2)","v":236778.30154875084},0,{"$f":"(AB36+SUM($AB$9:AB35))*12","v":0},{"$f":"IF(G36>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G36,Budget!U37:W161,3)*-1,0), 0)","v":-56198.611840924947},{"$f":"IF(G36<Housing!$I$43,  0,  VLOOKUP(G36,Housing!E108:I235,5)*12)","v":69765.38708451204},{"$f":"RMD!V34","v":0},24023,null,null,28092.642053445761,2355.1035825331955,25737.538470912565,null,1453.1073660884929,36327.684152212321,null,{"$f":"IF(G36=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,1453.1073643986172,null,0.99999999883706059,36327.684109965427,null,4.2246891753182387E-5,1.1629393048059077E-9,null,1.6898756701272955E-6,null,135136.38584573835,0,135136.38584573835,1453.1073660884929,1453.1073660884929,"Investments Up",null,{"$f":"LOOKUP(G36,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G36,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,29,2062,94,92,null,37781,1511,0,null,{"$f":"IF(U37>0,Income!Q56+U37,Income!Q56)","v":137118.66780071636},{"$f":"TaxRates!M75","v":24555},0.17907846096993452,9380,112563.66780071636,null,null,null,282408,23534,-14154,null,0,0,"",null,null,282410.42909610807,23534.202424675674,{"$f":"VLOOKUP(G37,Budget!$U$10:$V$134,2)","v":243881.65059521337},0,{"$f":"(AB37+SUM($AB$9:AB36))*12","v":0},{"$f":"IF(G37>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G37,Budget!U38:W162,3)*-1,0), 0)","v":-57884.570196152694},{"$f":"IF(G37<Housing!$I$43,  0,  VLOOKUP(G37,Housing!E109:I236,5)*12)","v":71858.348697047404},{"$f":"RMD!V35","v":0},24555,null,null,28935.421315049134,2425.7566900091915,26509.664625039943,null,1511.2316607320324,37780.791518300808,null,{"$f":"IF(G37=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,1511.2316589745617,null,0.99999999883706081,37780.791474364043,null,4.3936767423309681E-5,{"$f":"IF(AV37>0,BF37/AV37,0)","v":1.1629393048059079E-9},null,1.7574706969323873E-6,null,137118.66780071636,0,137118.66780071636,1511.2316607320324,1511.2316607320324,"Investments Up",null,{"$f":"LOOKUP(G37,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G37,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
["Significant detail will be show for all calculations",null,null,null,null,30,2063,95,93,null,39292,1572,0,null,{"$f":"IF(U38>0,Income!Q57+U38,Income!Q57)","v":139131.15755531253},{"$f":"TaxRates!M76","v":25096},0.18037656295659665,9503,114035.15755531253,null,null,null,290688,24224,-14721,null,0,0,"",null,null,290687.09196899133,24223.924330749276,{"$f":"VLOOKUP(G38,Budget!$U$10:$V$134,2)","v":251198.10011306978},0,{"$f":"(AB38+SUM($AB$9:AB37))*12","v":0},{"$f":"IF(G38>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G38,Budget!U39:W163,3)*-1,0), 0)","v":-59621.107302037271},{"$f":"IF(G38<Housing!$I$43,  0,  VLOOKUP(G38,Housing!E110:I237,5)*12)","v":74014.09915795883},{"$f":"RMD!V36","v":0},25096,null,null,29803.483954500607,2498.5293907094674,27304.95456379114,null,1571.6809271613135,39292.02317903284,null,{"$f":"IF(G38=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,1571.6809253335441,null,0.9999999988370607,39292.023133338604,null,4.5694238120242071E-5,{"$f":"IF(AV38>0,BF38/AV38,0)","v":1.1629393048059079E-9},null,1.8277695248096829E-6,null,139131.15755531253,0,139131.15755531253,1571.6809271613135,1571.6809271613135,"Investments Up",null,{"$f":"LOOKUP(G38,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G38,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,31,2064,96,94,null,40864,1635,0,null,{"$f":"IF(U39>0,Income!Q58+U39,Income!Q58)","v":141174.33562982205},{"$f":"TaxRates!M77","v":25646},0.18166191387113897,9627,115528.33562982205,null,null,null,299208,24934,-15307,null,0,0,"",null,null,299204.82472806104,24933.735394005085,{"$f":"VLOOKUP(G39,Budget!$U$10:$V$134,2)","v":258734.04311646186},0,{"$f":"(AB39+SUM($AB$9:AB38))*12","v":0},{"$f":"IF(G39>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G39,Budget!U40:W164,3)*-1,0), 0)","v":-61409.740521098392},{"$f":"IF(G39<Housing!$I$43,  0,  VLOOKUP(G39,Housing!E111:I238,5)*12)","v":76234.522132697588},{"$f":"RMD!V37","v":0},25646,null,null,30697.588473135624,2573.4852724307516,28124.103200704871,null,1634.5481642477662,40863.704106194156,null,{"$f":"IF(G39=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,1634.5481623468859,null,0.9999999988370607,40863.704058672149,null,4.7522007645051757E-5,1.1629393048059079E-9,null,1.9008803058020702E-6,null,141174.33562982205,0,141174.33562982205,1634.5481642477662,1634.5481642477662,"Investments Up",null,{"$f":"LOOKUP(G39,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G39,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,32,2065,97,95,null,42498,1700,0,null,{"$f":"IF(U40>0,Income!Q59+U40,Income!Q59)","v":143248.69053531837},{"$f":"TaxRates!M78","v":26205},0.18293360938988187,9754,117043.69053531837,null,null,null,307968,25664,-15910,null,0,0,"",null,null,307970.58946990286,25664.21578915857,{"$f":"VLOOKUP(G40,Budget!$U$10:$V$134,2)","v":266496.0644099557},0,{"$f":"(AB40+SUM($AB$9:AB39))*12","v":0},{"$f":"IF(G40>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G40,Budget!U41:W165,3)*-1,0), 0)","v":-63252.032736731344},{"$f":"IF(G40<Housing!$I$43,  0,  VLOOKUP(G40,Housing!E112:I239,5)*12)","v":78521.55779667852},{"$f":"RMD!V38","v":0},26205,null,null,31618.516127329691,2650.6898306036742,28967.826296726016,null,1699.930090817677,42498.252270441924,null,{"$f":"IF(G40=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,1699.9300888407615,null,0.9999999988370607,42498.252221019036,null,4.9422887950853825E-5,1.1629393048059079E-9,null,1.976915518034153E-6,null,143248.69053531837,0,143248.69053531837,1699.930090817677,1699.930090817677,"Investments Up",null,{"$f":"LOOKUP(G40,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G40,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
["Toggle  detail view",null,null,null,null,33,2066,98,96,null,44198,1768,0,null,{"$f":"IF(U41>0,Income!Q60+U41,Income!Q60)","v":145354.71891225158},{"$f":"TaxRates!M79","v":26772},0.18418390679260882,9882,118582.71891225158,null,null,null,316992,26416,-16534,null,0,0,"",null,null,316990.55715399992,26415.879762833327,{"$f":"VLOOKUP(G41,Budget!$U$10:$V$134,2)","v":274490.94634225435},0,{"$f":"(AB41+SUM($AB$9:AB40))*12","v":0},{"$f":"IF(G41>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G41,Budget!U42:W166,3)*-1,0), 0)","v":-65149.593718833283},{"$f":"IF(G41<Housing!$I$43,  0,  VLOOKUP(G41,Housing!E113:I240,5)*12)","v":80877.204530578878},{"$f":"RMD!V39","v":0},26772,null,null,32567.071611149582,2730.2105255217843,29836.861085627799,null,1767.9272944503839,44198.182361259598,null,{"$f":"IF(G41=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,1767.9272923943918,null,0.9999999988370607,44198.182309859796,null,5.139980346888798E-5,1.1629393048059079E-9,null,2.0559921387555195E-6,null,145354.71891225158,0,145354.71891225158,1767.9272944503839,1767.9272944503839,"Investments Up",null,{"$f":"LOOKUP(G41,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G41,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,34,2067,99,97,null,45966,1839,0,null,{"$f":"IF(U42>0,Income!Q61+U42,Income!Q61)","v":147492.92567154104},{"$f":"TaxRates!M80","v":27348},0.18541906247695264,10012,120144.92567154104,null,null,null,326268,27189,-17177,null,0,0,"",null,null,326273.11386861996,27189.426155718331,{"$f":"VLOOKUP(G42,Budget!$U$10:$V$134,2)","v":282725.67473252199},0,{"$f":"(AB42+SUM($AB$9:AB41))*12","v":0},{"$f":"IF(G42>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G42,Budget!U43:W167,3)*-1,0), 0)","v":-67104.081530398282},{"$f":"IF(G42<Housing!$I$43,  0,  VLOOKUP(G42,Housing!E114:I241,5)*12)","v":83303.520666496246},{"$f":"RMD!V40","v":0},27348,null,null,33544.08375948407,2812.1168412874381,30731.966918196631,null,1838.6443862283995,45966.109655709988,null,{"$f":"IF(G42=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,1838.6443840901677,null,0.99999999883706059,45966.10960225419,null,5.3455795607643497E-5,1.1629393048059077E-9,null,2.1382318243057399E-6,null,147492.92567154104,0,147492.92567154104,1838.6443862283995,1838.6443862283995,"Investments Up",null,{"$f":"LOOKUP(G42,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G42,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,35,2068,100,98,null,47805,1912,0,null,{"$f":"IF(U43>0,Income!Q62+U43,Income!Q62)","v":149663.82413820797},{"$f":"TaxRates!M81","v":27932},0.18663160694200906,10144,121731.82413820797,null,null,null,335820,27985,-17841,null,0,0,"",null,null,335824.86728467856,27985.405607056546,{"$f":"VLOOKUP(G43,Budget!$U$10:$V$134,2)","v":291207.44497449766},0,{"$f":"(AB43+SUM($AB$9:AB42))*12","v":0},{"$f":"IF(G43>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G43,Budget!U44:W168,3)*-1,0), 0)","v":-69117.203976310237},{"$f":"IF(G43<Housing!$I$43,  0,  VLOOKUP(G43,Housing!E115:I242,5)*12)","v":85802.626286491126},{"$f":"RMD!V41","v":0},27932,null,null,34550.406272268592,2896.4803465260611,31653.925925742529,null,1912.1901616775356,47804.754041938388,null,{"$f":"IF(G43=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,1912.1901594537744,null,0.9999999988370607,47804.75398634436,null,5.5594027431949239E-5,1.1629393048059079E-9,null,2.2237610972779695E-6,null,149663.82413820797,0,149663.82413820797,1912.1901616775356,1912.1901616775356,"Investments Up",null,{"$f":"LOOKUP(G43,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G43,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,36,2069,101,99,null,49717,1989,0,null,{"$f":"IF(U44>0,Income!Q63+U44,Income!Q63)","v":151867.93619759561},{"$f":"TaxRates!M82","v":28526},0.18783425069321266,10278,123341.93619759561,null,null,null,345660,28805,-18527,null,0,0,"",null,null,345655.65330321889,28804.637775268242,{"$f":"VLOOKUP(G44,Budget!$U$10:$V$134,2)","v":299943.66832373256},0,{"$f":"(AB44+SUM($AB$9:AB43))*12","v":0},{"$f":"IF(G44>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G44,Budget!U45:W169,3)*-1,0), 0)","v":-71190.72009559955},{"$f":"IF(G44<Housing!$I$43,  0,  VLOOKUP(G44,Housing!E116:I243,5)*12)","v":88376.705075085862},{"$f":"RMD!V42","v":0},28526,null,null,35586.918460436653,2983.3747569218431,32603.54370351481,null,1988.677768144637,49716.944203615923,null,{"$f":"IF(G44=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,1988.6777658319256,null,0.9999999988370607,49716.944145798137,null,5.781778852922721E-5,1.1629393048059079E-9,null,2.3127115411690883E-6,null,151867.93619759561,0,151867.93619759561,1988.6777681446372,1988.6777681446372,"Investments Up",null,{"$f":"LOOKUP(G44,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G44,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,37,2070,102,100,null,51706,2068,0,null,{"$f":"IF(U45>0,Income!Q64+U45,Income!Q64)","v":154105.79244422482},{"$f":"TaxRates!M83","v":29130},0.18902599012002069,10415,124975.79244422482,null,null,null,355776,29648,-19233,null,0,0,"",null,null,355773.54290231544,29647.795241859621,{"$f":"VLOOKUP(G45,Budget!$U$10:$V$134,2)","v":308941.97837344452},0,{"$f":"(AB45+SUM($AB$9:AB44))*12","v":0},{"$f":"IF(G45>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G45,Budget!U46:W170,3)*-1,0), 0)","v":-73326.441698467534},{"$f":"IF(G45<Housing!$I$43,  0,  VLOOKUP(G45,Housing!E117:I244,5)*12)","v":91028.006227338439},{"$f":"RMD!V43","v":0},29130,null,null,36654.52601424975,3072.8759996294984,33581.650014620252,null,2068.2248788704228,51705.621971760564,null,{"$f":"IF(G45=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,2068.2248764652027,null,0.9999999988370607,51705.621911630064,null,6.0130500070396301E-5,1.1629393048059079E-9,null,2.4052200028158522E-6,null,154105.79244422482,0,154105.79244422482,2068.2248788704228,2068.2248788704228,"Investments Up",null,{"$f":"LOOKUP(G45,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G45,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,38,2071,103,101,null,53774,2151,0,null,{"$f":"IF(U46>0,Income!Q65+U46,Income!Q65)","v":156377.93233333365},{"$f":"TaxRates!M84","v":29741},0.19018668143408099,10553,126636.93233333365,null,null,null,366180,30515,-19962,null,0,0,"",null,null,366183.8491893849,30515.320765782075,{"$f":"VLOOKUP(G46,Budget!$U$10:$V$134,2)","v":318210.23772464786},0,{"$f":"(AB46+SUM($AB$9:AB45))*12","v":0},{"$f":"IF(G46>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G46,Budget!U47:W171,3)*-1,0), 0)","v":-75526.23494942156},{"$f":"IF(G46<Housing!$I$43,  0,  VLOOKUP(G46,Housing!E118:I245,5)*12)","v":93758.846414158586},{"$f":"RMD!V44","v":0},29741,null,null,37754.161794677246,3165.0622796183834,34589.099515058864,null,2150.9538740252397,53773.846850630987,null,{"$f":"IF(G46=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,2150.9538715238109,null,0.9999999988370607,53773.846788095267,null,6.2535720073212154E-5,1.1629393048059079E-9,null,2.5014288029284861E-6,null,156377.93233333365,0,156377.93233333365,2150.9538740252397,2150.9538740252397,"Investments Up",null,{"$f":"LOOKUP(G46,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G46,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,39,2072,104,102,null,55925,2237,0,null,{"$f":"IF(U47>0,Income!Q66+U47,Income!Q66)","v":158684.9043351516},{"$f":"TaxRates!M85","v":30364},0.19134775375904373,10693,128320.9043351516,null,null,null,376896,31408,-20715,null,0,0,"",null,null,376900.13466506649,31408.344555422209,{"$f":"VLOOKUP(G47,Budget!$U$10:$V$134,2)","v":327756.54485638731},0,{"$f":"(AB47+SUM($AB$9:AB46))*12","v":0},{"$f":"IF(G47>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G47,Budget!U48:W172,3)*-1,0), 0)","v":-77792.021997904201},{"$f":"IF(G47<Housing!$I$43,  0,  VLOOKUP(G47,Housing!E119:I246,5)*12)","v":96571.611806583358},{"$f":"RMD!V45","v":0},30364,null,null,38886.786648517562,3260.0141480069351,35626.772500510626,null,2236.9920289862489,55924.800724656227,null,{"$f":"IF(G47=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,2236.992026384763,null,0.9999999988370607,55924.800659619075,null,6.5037148876140644E-5,1.1629393048059079E-9,null,2.6014859550456258E-6,null,158684.9043351516,0,158684.9043351516,2236.9920289862489,2236.9920289862489,"Investments Up",null,{"$f":"LOOKUP(G47,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G47,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,40,2073,105,103,null,58162,2326,0,null,{"$f":"IF(U48>0,Income!Q67+U48,Income!Q67)","v":161027.26609195839},{"$f":"TaxRates!M86","v":30995},0.19248293007905617,10836,130032.26609195839,null,null,null,387924,32327,-21491,null,0,0,"",null,null,{"$f":"AG48*12","v":387927.21870501846},{"$f":"SUM(AH48:AO48)/12","v":32327.268225418204},{"$f":"VLOOKUP(G48,Budget!$U$10:$V$134,2)","v":337589.24120207893},0,{"$f":"(AB48+SUM($AB$9:AB47))*12","v":0},{"$f":"IF(G48>=Housing!$I$43,    IF( Housing!$I$43 <> \"\",  VLOOKUP(G48,Budget!U49:W173,3)*-1,0), 0)","v":-80125.782657841322},{"$f":"IF(G48<Housing!$I$43,  0,  VLOOKUP(G48,Housing!E120:I247,5)*12)","v":99468.760160780861},{"$f":"RMD!V46","v":0},30995,null,null,40053.39024797309,3357.8145724471433,36695.57567552595,null,2326.4717101456986,58161.792753642469,null,{"$f":"IF(G48=Housing!$I$43,Housing!$I$48,0)","v":0},0,null,2326.4717074401533,null,0.9999999988370607,58161.792686003835,null,6.7638634831186268E-5,1.1629393048059079E-9,null,2.7055453932474509E-6,null,161027.26609195839,0,161027.26609195839,2326.4717101456986,2326.4717101456986,"Investments Up",null,{"$f":"LOOKUP(G48,Rental!$C$37:$C$161,Rental!$Y$37:$Y$161)","v":0},{"$f":"LOOKUP(G48,Rental!$C$37:$C$161,Rental!$AD$37:$AD$161)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(K9:K48,\"<0\")","v":0},null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(U9:U48,\"<>\")-COUNTIF(U9:U48,\">=0\")","v":0},null,null,null,null,null,{"$f":"SUM(AA9:AA48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO9:AO48)","v":0}]

{"sheet":"Useful Info","index":10,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[3,3,3,15],[7,4,8,4],[11,4,12,4]]}
[]
[null,null,"Useful Information"]
[" Return"]
[null,null,null,"Useful information regarding Social Security COLA (Cost of Living Adjustment), CPI (Consumer Price Index), Life Expectancy, Medicare IRMAA (Income Related Monthly Adjustment Amount), RMD (Required Minimum Distribution), and Federal & State tax table is available from this tab.  "]
[null,null,null,null,"Clicking the lock on a selected report will toggle the protected status of the report.  Unlocking the report allows the report to be modified. "]
[]
[]
[null,null,null,null,"COLA\n& CPI",null,"Social Security COLA (Cost of Living Adjustment) and CPI (Consumer Price Index)"]
[]
[]
[]
[null,null,null,null,"Life Expectancy",null,"National Vital Statistics Life Expectancy tables "]
[]
[]
[]
[]
[null,null,null,null,"Federal & State tax tables",null,"Federal and State tax tables "]
[]
[]
[]
[null,null,null,null,"Medicare IRMMA",null,"Medicare IRMAA (Income Related Monthly Adjustment Amount)"]
[]
[]
[]
[null,null,null,null,"RMD Tables",null,"RMD (Required Minimum Distribution) tables"]
[]
[]
[]
[null,null,null,null,null,null,"Calculators (Present Value, Future Value, Mortgage payment, Vehicle payment, Investment Fees, & Rate of Return)"]
[]
[]
[]
[null,null,null,null,null,null,"Enter notes or information to save "]

{"sheet":"ImportMsg","index":11,"n_rows":23,"n_cols":11,"rows_kept":23,"cut":false,"hidden":true,"merged":[[3,8,3,9],[7,2,7,12],[2,2,2,12]]}
[]
[null,null,"Status: Load Scenario 1"]
[null,null,"The loading of data can take several minutes.  While loading a message is displayed showing the current tab and cell being loaded.  Once the tab has completed the information will be shown in a table below the processing message.  When loading of data is complete the loading of tax table when be performed.  Once this is complete this screen will close and return to the Overview tab.\n\nTo complete the loading of data be sure to update the financial information by pressing the green calculator on either the Home or Retire tabs.   "]
[null,null,null,null,null,null,null,"Todays date",{"$f":"TODAY()","v":"2022-08-17"}]
[]
[]
[]
[null,null,"Status report"]
[]
[null,null,null,"Loading tax tables"]
[]
[]
[null,null,null,"Completed import for tab: ",null,null,"Assets",null,"cell count: ",null,174]
[null,null,null,"Completed import for tab: ",null,null,"Budget",null,"cell count: ",null,812]
[null,null,null,"Completed import for tab: ",null,null,"Housing",null,"cell count: ",null,59]
[null,null,null,"Completed import for tab: ",null,null,"Income",null,"cell count: ",null,187]
[null,null,null,"Completed import for tab: ",null,null,"Individuals",null,"cell count: ",null,9]
[null,null,null,"Completed import for tab: ",null,null,"Med-Insur",null,"cell count: ",null,66]
[null,null,null,"Completed import for tab: ",null,null,"Rental",null,"cell count: ",null,64]
[null,null,null,"Completed import for tab: ",null,null,"Retire",null,"cell count: ",null,122]
[null,null,null,"Completed import for tab: ",null,null,"Settings",null,"cell count: ",null,3]
[null,null,null,"Completed import for tab: ",null,null,"TaxRates",null,"cell count: ",null,75]
[null,null,null,"Completed import for tab: ",null,null,"Vehicle",null,"cell count: ",null,56]

{"sheet":"HomeChart","index":12,"n_rows":353,"n_cols":43,"rows_kept":353,"cut":false,"hidden":true,"merged":[[17,1,17,6],[70,3,70,4]]}
["HOME PAGE GRAPH & REPORT INFO",null,null,null,"DO NOT MOVE ANY CELL VALUES OR INSERT ROES OR COLUMNS"]
[null,"Retire tab row #",9,{"$f":"C2+1","v":10},{"$f":"D2+1","v":11},12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,{"$f":"AF2+1","v":39},40,41,42,43,44,45,46,47,48]
[null,"Year",{"$f":"Retire!G9","v":2034},{"$f":"C3+1","v":2035},{"$f":"D3+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"V3+1","v":2054},2055,2056,2057,2058,2059,2060,2061,2062,2063,{"$f":"AF3+1","v":2064},2065,2066,2067,2068,2069,2070,2071,2072,2073]
[null,"Before Tax $",{"$f":"Retire!BF9","v":954679.96251075156},{"$f":"Retire!BF10","v":974090.05101118167},{"$f":"Retire!BF11","v":987521.48305162892},{"$f":"Retire!BF12","v":934652.34237369406},{"$f":"Retire!BF13","v":875450.43606864184},{"$f":"Retire!BF14","v":809860.45351138746},{"$f":"Retire!BF15","v":737938.87165184296},{"$f":"Retire!BF16","v":659864.42651791673},{"$f":"Retire!BF17","v":575985.00357863342},{"$f":"Retire!BF18","v":486842.40372177877},{"$f":"Retire!BF19","v":393312.09987064992},{"$f":"Retire!BF20","v":296634.5838654759},{"$f":"Retire!BF21","v":198537.96722009493},{"$f":"Retire!BF22","v":101347.48590889873},{"$f":"Retire!BF23","v":7997.3853452546755},{"$f":"Retire!BF24","v":319.89545906486273},{"$f":"Retire!BF25","v":12.79577742745721},{"$f":"Retire!BF26","v":0.51180852455549797},{"$f":"Retire!BF27","v":2.0480865537717885E-2},{"$f":"Retire!BF28","v":8.0010015922659869E-4},{"$f":"Retire!BF29","v":3.2104165595662646E-5},{"$f":"Retire!BF30","v":3.3388332219489155E-5},{"$f":"Retire!BF31","v":3.4723865508268719E-5},{"$f":"Retire!BF32","v":3.6112820128599468E-5},{"$f":"Retire!BF33","v":3.7557332933743447E-5},{"$f":"Retire!BF34","v":3.9059626251093185E-5},{"$f":"Retire!BF35","v":4.0622011301136911E-5},{"$f":"Retire!BF36","v":4.2246891753182387E-5},{"$f":"Retire!BF37","v":4.3936767423309681E-5},{"$f":"Retire!BF38","v":4.5694238120242071E-5},{"$f":"Retire!BF39","v":4.7522007645051757E-5},{"$f":"Retire!BF40","v":4.9422887950853825E-5},{"$f":"Retire!BF41","v":5.139980346888798E-5},{"$f":"Retire!BF42","v":5.3455795607643497E-5},{"$f":"Retire!BF43","v":5.5594027431949239E-5},{"$f":"Retire!BF44","v":5.781778852922721E-5},{"$f":"Retire!BF45","v":6.0130500070396301E-5},{"$f":"Retire!BF46","v":6.2535720073212154E-5},{"$f":"Retire!BF47","v":6.5037148876140644E-5},{"$f":"Retire!BF48","v":6.7638634831186268E-5}]
[null,"After Tax $",{"$f":"Retire!BD9","v":155132.22068698111},{"$f":"Retire!BD10","v":161337.50951446034},{"$f":"Retire!BD11","v":167791.00989503876},{"$f":"Retire!BD12","v":174502.65029084031},{"$f":"Retire!BD13","v":181482.75630247392},{"$f":"Retire!BD14","v":188742.06655457287},{"$f":"Retire!BD15","v":196291.74921675579},{"$f":"Retire!BD16","v":204143.41918542603},{"$f":"Retire!BD17","v":212309.15595284308},{"$f":"Retire!BD18","v":220801.52219095681},{"$f":"Retire!BD19","v":229633.58307859508},{"$f":"Retire!BD20","v":238818.92640173889},{"$f":"Retire!BD21","v":248371.68345780845},{"$f":"Retire!BD23","v":268638.81282796559},{"$f":"Retire!BD23","v":268638.81282796559},{"$f":"Retire!BD24","v":200957.75534108421},{"$f":"Retire!BD25","v":826868.80316277605},{"$f":"Retire!BD26","v":756948.35528928717},{"$f":"Retire!BD27","v":679586.79950085864},{"$f":"Retire!BD28","v":594330.29148089304},{"$f":"Retire!BD29","v":500707.5031401288},{"$f":"Retire!BD30","v":398227.80326573394},{"$f":"Retire!BD31","v":286368.9153963633},{"$f":"Retire!BD32","v":164587.67201221781},{"$f":"Retire!BD33","v":32295.178892706521},{"$f":"Retire!BD34","v":33586.986048414779},{"$f":"Retire!BD35","v":34930.465490351373},{"$f":"Retire!BD36","v":36327.684109965427},{"$f":"Retire!BD37","v":37780.791474364043},{"$f":"Retire!BD38","v":39292.023133338604},{"$f":"Retire!BD39","v":40863.704058672149},{"$f":"Retire!BD40","v":42498.252221019036},{"$f":"Retire!BD41","v":44198.182309859796},{"$f":"Retire!BD42","v":45966.10960225419},{"$f":"Retire!BD43","v":47804.75398634436},{"$f":"Retire!BD44","v":49716.944145798137},{"$f":"Retire!BD45","v":51705.621911630064},{"$f":"Retire!BD46","v":53773.846788095267},{"$f":"Retire!BD47","v":55924.800659619075},{"$f":"Retire!BD48","v":58161.792686003835}]
[null,"Withdrawal",{"$f":"Retire!U9","v":18777.11},{"$f":"Retire!U10","v":25532.17},{"$f":"Retire!U11","v":92370},{"$f":"Retire!U12","v":96588},{"$f":"Retire!U13","v":100608},{"$f":"Retire!U14","v":104316},{"$f":"Retire!U15","v":107592},{"$f":"Retire!U16","v":110274},{"$f":"Retire!U17","v":112182},{"$f":"Retire!U18","v":113004},{"$f":"Retire!U19","v":112410},{"$f":"Retire!U20","v":109962},{"$f":"Retire!U21","v":105132},{"$f":"Retire!U22","v":97404},{"$f":"Retire!U23","v":86424},{"$f":"Retire!U24","v":89124},{"$f":"Retire!U25","v":103008},{"$f":"Retire!U26","v":107640},{"$f":"Retire!U27","v":112440},{"$f":"Retire!U28","v":117396},{"$f":"Retire!U29","v":122508},{"$f":"Retire!U30","v":127788},{"$f":"Retire!U31","v":133236},{"$f":"Retire!U32","v":138876},{"$f":"Retire!U33","v":144672},{"$f":"Retire!U34","v":0},{"$f":"Retire!U35","v":0},{"$f":"Retire!U36","v":0},{"$f":"Retire!U37","v":0},{"$f":"Retire!U38","v":0},{"$f":"Retire!U39","v":0},{"$f":"Retire!U40","v":0},{"$f":"Retire!U41","v":0},{"$f":"Retire!U42","v":0},{"$f":"Retire!U43","v":0},{"$f":"Retire!U44","v":0},{"$f":"Retire!U45","v":0},{"$f":"Retire!U46","v":0},{"$f":"Retire!U47","v":0},{"$f":"Retire!U48","v":0}]
[null,"Budget",{"$f":"Retire!W9","v":151764},{"$f":"Retire!W10","v":158388},{"$f":"Retire!W11","v":149796},{"$f":"Retire!W12","v":154284},{"$f":"Retire!W13","v":158736},{"$f":"Retire!W14","v":163092},{"$f":"Retire!W15","v":167292},{"$f":"Retire!W16","v":171264},{"$f":"Retire!W17","v":174924},{"$f":"Retire!W18","v":178104},{"$f":"Retire!W19","v":180648},{"$f":"Retire!W20","v":182340},{"$f":"Retire!W21","v":182916},{"$f":"Retire!W22","v":182124},{"$f":"Retire!W23","v":179784},{"$f":"Retire!W24","v":184368},{"$f":"Retire!W25","v":199524},{"$f":"Retire!W26","v":205392},{"$f":"Retire!W27","v":211440},{"$f":"Retire!W28","v":217668},{"$f":"Retire!W29","v":224064},{"$f":"Retire!W30","v":230652},{"$f":"Retire!W31","v":237420},{"$f":"Retire!W32","v":244404},{"$f":"Retire!W33","v":251568},{"$f":"Retire!W34","v":258960},{"$f":"Retire!W35","v":266556},{"$f":"Retire!W36","v":274368},{"$f":"Retire!W37","v":282408},{"$f":"Retire!W38","v":290688},{"$f":"Retire!W39","v":299208},{"$f":"Retire!W40","v":307968},{"$f":"Retire!W41","v":316992},{"$f":"Retire!W42","v":326268},{"$f":"Retire!W43","v":335820},{"$f":"Retire!W44","v":345660},{"$f":"Retire!W45","v":355776},{"$f":"Retire!W46","v":366180},{"$f":"Retire!W47","v":376896},{"$f":"Retire!W48","v":387924}]
[{"$f":"SUM(C8:AP8)","v":10330517.412902342},{"$f":"IF(A8>0,\"House\",\"no house\")","v":"House"},{"$f":"LOOKUP(C3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":560718.53696510417},{"$f":"LOOKUP(D3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":571091.82989895856},{"$f":"LOOKUP(E3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":581657.02875208925},{"$f":"LOOKUP(F3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":592417.6837840029},{"$f":"LOOKUP(G3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":603377.41093400691},{"$f":"LOOKUP(H3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":614539.893036286},{"$f":"LOOKUP(I3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":625908.8810574573},{"$f":"LOOKUP(J3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":637488.19535702025},{"$f":"LOOKUP(K3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":649281.72697112511},{"$f":"LOOKUP(L3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":661293.43892009091},{"$f":"LOOKUP(M3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":673527.36754011258},{"$f":"LOOKUP(N3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":685987.62383960467},{"$f":"LOOKUP(O3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":698678.39488063741},{"$f":"LOOKUP(P3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":711603.94518592919},{"$f":"LOOKUP(Q3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":724768.61817186885},{"$f":"LOOKUP(R3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":738176.83760804846},{"$f":"LOOKUP(S3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(T3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(U3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(V3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(W3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(X3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(Y3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(Z3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(AA3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(AB3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(AC3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(AD3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(AE3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(AF3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(AG3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(AH3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(AI3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(AJ3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(AK3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(AL3,Housing!$E$81:$E$120,Housing!$H$81:$H$120)","v":0},{"$f":"LOOKUP(AM3,Housing!$E$81:$E$205,Housing!$H$81:$H$205)","v":0},{"$f":"LOOKUP(AN3,Housing!$E$81:$E$205,Housing!$H$81:$H$205)","v":0},{"$f":"LOOKUP(AO3,Housing!$E$81:$E$205,Housing!$H$81:$H$205)","v":0},{"$f":"LOOKUP(AP3,Housing!$E$81:$E$205,Housing!$H$81:$H$205)","v":0},{"$f":"AP8+(AP8*Housing!I35)","v":0}]
[{"$f":"SUM(C9:AP9)","v":0},{"$f":"IF(A9>0,Assets!C58,\"no rental 1\")","v":"no rental 1"},{"$f":"LOOKUP(C3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(D3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(E3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(F3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(G3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(H3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(I3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(J3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(K3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(L3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(M3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(N3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(O3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(P3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(Q3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(R3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(S3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(T3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(U3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(V3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(W3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(X3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(Y3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(Z3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(AA3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(AB3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(AC3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(AD3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(AE3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(AF3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(AG3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(AH3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(AI3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(AJ3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(AK3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(AL3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(AM3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(AN3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(AO3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0},{"$f":"LOOKUP(AP3,Rental!$C$37:$C$76,Rental!$D$37:$D$76)","v":0}]
[{"$f":"SUM(C10:AP10)","v":0},{"$f":"IF(A10>0,Assets!C59,\"no rental 2\")","v":"no rental 2"},{"$f":"LOOKUP(C3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(D3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(E3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(F3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(G3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(H3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(I3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(J3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(K3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(L3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(M3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(N3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(O3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(P3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(Q3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(R3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(S3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(T3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(U3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(V3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(W3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(X3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(Y3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(Z3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(AA3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(AB3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(AC3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(AD3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(AE3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(AF3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(AG3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(AH3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(AI3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(AJ3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(AK3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(AL3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(AM3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(AN3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(AO3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0},{"$f":"LOOKUP(AF3,Rental!$C$37:$C$76,Rental!$K$37:$K$76)","v":0}]
[{"$f":"SUM(C11:AP11)","v":0},{"$f":"IF(A11>0,\"Replacement House\",\"no replacement house\")","v":"no replacement house"},{"$f":"LOOKUP(C3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(D3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(E3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(F3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(G3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(H3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(I3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(J3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(K3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(L3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(M3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(N3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(O3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(P3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(Q3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(R3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(S3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(T3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(U3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(V3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(W3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(X3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(Y3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(Z3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(AA3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(AB3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(AC3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(AD3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(AE3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(AF3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(AG3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(AH3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(AI3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(AJ3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(AK3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(AL3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(AM3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(AN3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(AO3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0},{"$f":"LOOKUP(AP3,Housing!$E$219:$E$343,Housing!$H$219:$H343)","v":0}]
[{"$f":"SUM(A8:A11)","v":10330517.412902342},"Total Assets",{"$f":"SUM(C4+C8+C9+C10+C11)","v":1515398.4994758558},{"$f":"SUM(D4+D8+D9+D10+D11)","v":1545181.8809101402},1569178.5118037183,1527070.026157697,1478827.8470026487,1424400.3465476735,1363847.7527093003,1297352.6218749369,1225266.7305497585,1148135.8426418696,1066839.4674107626,982622.20770508051,897216.36210073228,812951.43109482795,732766.00351712352,738496.73306711332,12.79577742745721,0.51180852455549797,2.0480865537717885E-2,8.0010015922659869E-4,3.2104165595662646E-5,3.3388332219489155E-5,3.4723865508268719E-5,3.6112820128599468E-5,3.7557332933743447E-5,3.9059626251093185E-5,4.0622011301136911E-5,4.2246891753182387E-5,4.3936767423309681E-5,4.5694238120242071E-5,4.7522007645051757E-5,4.9422887950853825E-5,5.139980346888798E-5,5.3455795607643497E-5,5.5594027431949239E-5,5.781778852922721E-5,6.0130500070396301E-5,6.2535720073212154E-5,6.5037148876140644E-5,6.7638634831186268E-5]
[]
[null,"Year",{"$f":"C3","v":2034},{"$f":"C14+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,{"$f":"AF14+1","v":2064},2065,2066,2067,2068,2069,2070,2071,2072,2073]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Housing!H121","v":0}]
[null,"Slot #1 must start at row 20. Message number is then shown in the Checklist report on the Home tab."]
["Slot #","Message Number"]
[1,2]
[{"$f":"A20+1","v":2},7]
[{"$f":"A21+1","v":3},20]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Row at 100",null,"Row at Retire"]
[null,null,null,{"$f":"MATCH(100,D75:D135)+74","v":121},{"$f":"IF(ISNUMBER(E75),MATCH(100,E75:E135)+74,\"\")","v":123},{"$f":"MATCH(Individuals!G20,F75:F135)+74","v":87}]
[null,null,null,"Age Id-1","Age Id-2","Year","B-Tax (Inv)","A-Tax(Inv)","B-Tax (Retire)","A-Tax (Retire)","B-Tax Withdrawal (Retire)","A-Tax Withdrawal (Retire)","House",{"$f":"IF(Assets!C58>\"\",Assets!C58,\"n/a\")","v":"n/a"},{"$f":"IF(Assets!C59>\"\",Assets!C59,\"n/a\")","v":"n/a"},"Rental 1 Sale","Rental 2 Sale","Income","Tax","Budget","Replacement Hosue"]
[]
[null,null,null,{"$f":"Individuals!F10","v":54},{"$f":"Individuals!F15","v":52},{"$f":"YEAR(TODAY())","v":2022},{"$f":"Investments!BX7:BX67","v":475000},{"$f":"Investments!BY7:BY67","v":75000},null,null,null,null,{"$f":"Housing!H81:'Housing'!H205","v":450000},{"$f":"Rental!D37:'Rental'!D117","v":0},{"$f":"Rental!K37:'Rental'!K117","v":0},{"$f":"Investments!DA7:DA67","v":0},{"$f":"Investments!DB7:DB67","v":0},{"$f":"Income!Q16:Q140","v":210000},null,{"$f":"Budget!I5","v":106595},{"$f":"Housing!H219","v":0}]
[null,null,null,{"$f":"D75+1","v":55},{"$f":"IF(ISNUMBER(E75),E75+1,\"\")","v":53},{"$f":"F75+1","v":2023},503500,79750,null,null,null,null,458325,0,0,0,0,214200,null,{"$f":"T75+(T75*Retire!$D$18)","v":109792.85},{"$f":"Housing!H220","v":0}]
[null,null,null,{"$f":"D76+1","v":56},{"$f":"IF(ISNUMBER(E76),E76+1,\"\")","v":54},{"$f":"F76+1","v":2024},533503.75,84785,null,null,null,null,466804.01250000001,0,0,0,0,218484,null,{"$f":"T76+(T76*Retire!$D$18)","v":113086.6355},{"$f":"Housing!H221","v":0}]
[null,null,null,57,55,2025,565090.76875000005,90122.1,null,null,null,null,475439.88673125004,0,0,0,0,222853.68,null,{"$f":"T77+(T77*Retire!$D$18)","v":116479.23456500001},{"$f":"Housing!H222","v":0}]
[null,null,null,58,56,2026,598344.78915624996,95779.426000000007,null,null,null,null,484235.52463577816,0,0,0,0,227310.7536,null,{"$f":"T78+(T78*Retire!$D$18)","v":119973.61160195},{"$f":"Housing!H223","v":0}]
[null,null,null,59,57,2027,633353.98209109367,101776.19156000001,null,null,null,null,493193.88184154005,0,0,0,0,231856.96867199999,null,{"$f":"T79+(T79*Retire!$D$18)","v":123572.8199500085},{"$f":"Housing!H224","v":0}]
[null,null,null,60,58,2028,670211.19211391639,108132.76305360001,null,null,null,null,502317.96865560854,0,0,0,0,236494.10804543999,null,{"$f":"T80+(T80*Retire!$D$18)","v":127280.00454850876},{"$f":"Housing!H225","v":0}]
[null,null,null,61,59,2029,709014.18573838496,114870.72883681601,null,null,null,null,511610.85107573727,0,0,0,0,241223.9902063488,null,{"$f":"T81+(T81*Retire!$D$18)","v":131098.40468496401},{"$f":"Housing!H226","v":0}]
[null,null,null,62,60,2030,749865.91291510942,122012.97256702496,null,null,null,null,521075.65182063839,0,0,0,0,246048.47001047578,null,{"$f":"T82+(T82*Retire!$D$18)","v":135031.35682551292},{"$f":"Housing!H227","v":0}]
[null,null,null,63,61,2031,792874.78243460949,129583.75092104646,null,null,null,null,530715.55137932021,0,0,0,0,250969.43941068533,null,{"$f":"T83+(T83*Retire!$D$18)","v":139082.2975302783},{"$f":"Housing!H228","v":0}]
[null,null,null,64,62,2032,838154.95199314039,137608.77597630926,null,null,null,null,540533.78907983762,0,0,0,0,255988.82819889899,null,{"$f":"T84+(T84*Retire!$D$18)","v":143254.76645618665},{"$f":"Housing!H229","v":0}]
[null,null,null,65,63,2033,885826.6337036218,146115.30253488783,null,null,null,null,550533.66417781461,0,0,0,0,261108.60476287699,null,{"$f":"T85+(T85*Retire!$D$18)","v":147552.40944987224},{"$f":"Housing!H230","v":0}]
[null,null,null,66,64,2034,936016.41587572265,155132.22068698111,{"$f":"Retire!BF9:'Retire'!BF48","v":954679.96251075156},{"$f":"Retire!BD9:'Retire'!BD48","v":155132.22068698111},{"$f":"Retire!BH9:'Retire'!BH48","v":18777.11},{"$f":"Retire!BB9:'Retire'!BB48","v":0},560718.53696510417,0,0,0,0,178151.21227800436,null,{"$f":"T86+(T86*Retire!$D$18)","v":151978.98173336842},{"$f":"Housing!H231","v":0}]
[null,null,null,67,65,2035,988857.60193320923,164690.15392819996,974090.05101118167,161337.50951446034,25532.17,0,571091.82989895856,0,0,0,0,181449.27652356445,null,{"$f":"T87+(T87*Retire!$D$18)","v":156538.35118536948},{"$f":"Housing!H232","v":0}]
[null,null,null,68,66,2036,1044490.5673830736,174821.56316389196,987521.48305162892,167791.00989503876,92370,0,581657.02875208925,0,0,0,0,94139.869824000009,null,{"$f":"T88+(T88*Retire!$D$18)","v":161234.50172093057},{"$f":"Housing!H233","v":0}]
[null,null,null,69,67,2037,1103063.1357998573,185560.85695372548,934652.34237369406,174502.65029084031,96588,0,592417.6837840029,0,0,0,0,95502.3197986944,null,{"$f":"T89+(T89*Retire!$D$18)","v":166071.53677255849},{"$f":"Housing!H234","v":0}]
[null,null,null,70,68,2038,1164730.9748400999,196944.50837094901,875450.43606864184,181482.75630247392,100608,0,603377.41093400691,0,0,0,0,96885.202221657295,null,{"$f":"T90+(T90*Retire!$D$18)","v":171053.68287573525},{"$f":"Housing!H235","v":0}]
[null,null,null,71,69,2039,1229658.0133561185,209011.17887320596,809860.45351138746,188742.06655457287,104316,0,614539.893036286,0,0,0,0,98288.836445033012,null,{"$f":"T91+(T91*Retire!$D$18)","v":176185.2933620073},{"$f":"Housing!H236","v":0}]
[null,null,null,72,70,2040,1298016.8807355086,221801.84960559831,737938.87165184296,196291.74921675579,107592,0,625908.8810574573,0,0,0,0,99713.547038220378,null,{"$f":"T92+(T92*Retire!$D$18)","v":181470.85216286752},{"$f":"Housing!H237","v":0}]
[null,null,null,73,71,2041,1369989.3696530056,235359.9605819342,659864.42651791673,204143.41918542603,110274,0,637488.19535702025,0,0,0,0,101159.66387689367,null,{"$f":"T93+(T93*Retire!$D$18)","v":186914.97772775355},{"$f":"Housing!H238","v":0}]
[null,null,null,74,72,2042,1445766.9234848171,249731.55821685024,575985.00357863342,212309.15595284308,112182,0,649281.72697112511,0,0,0,0,102627.522233603,null,{"$f":"T94+(T94*Retire!$D$18)","v":192522.42705958616},{"$f":"Housing!H239","v":0}]
[null,null,null,75,73,2043,1525551.1497024228,264965.45170986129,486842.40372177877,220801.52219095681,113004,0,661293.43892009091,0,0,0,0,104117.46286998369,null,{"$f":"T95+(T95*Retire!$D$18)","v":198298.09987137374},{"$f":"Housing!H240","v":0}]
[null,null,null,76,74,2044,1609554.3606332941,281113.37881245295,393312.09987064992,229633.58307859508,112410,0,673527.36754011258,0,0,0,0,105629.83213060338,null,{"$f":"T96+(T96*Retire!$D$18)","v":204247.04286751495},{"$f":"Housing!H241","v":0}]
[null,null,null,77,75,2045,1698000.143050225,298230.18154120015,296634.5838654759,238818.92640173889,109962,0,685987.62383960467,0,0,0,0,107164.98203847764,null,{"$f":"T97+(T97*Retire!$D$18)","v":210374.4541535404},{"$f":"Housing!H242","v":0}]
[null,null,null,78,76,2046,1791123.9581291922,316373.99243367213,198537.96722009493,248371.68345780845,105132,0,698678.39488063741,0,0,0,0,108723.27039228432,null,{"$f":"T98+(T98*Retire!$D$18)","v":216685.68777814662},{"$f":"Housing!H243","v":0}]
[null,null,null,79,77,2047,1889173.7733980627,335606.43197969248,101347.48590889873,258306.55079612078,97404,0,711603.94518592919,0,0,0,0,110305.0608653079,null,{"$f":"T99+(T99*Retire!$D$18)","v":223186.25841149103},{"$f":"Housing!H244","v":0}]
[null,null,null,80,78,2048,1992410.7283853092,355992.81789847405,7997.3853452546755,268638.81282796559,7997.3852999999999,78426.61,724768.61817186885,0,0,0,0,111910.72310614579,null,{"$f":"T100+(T100*Retire!$D$18)","v":229881.84616383575},{"$f":"Housing!H245","v":0}]
[null,null,null,81,79,2049,2101109.8357693721,377602.38697238249,319.89545906486273,200957.75534108421,319.89550000000003,88804.1,738176.83760804846,0,0,0,0,113540.63284120872,null,{"$f":"T101+(T101*Retire!$D$18)","v":236778.30154875084},{"$f":"Housing!H246","v":0}]
[null,null,null,82,80,2050,2215560.7199257021,400508.53019072546,12.79577742745721,826868.80316277605,12.7958,102995.2,0,0,0,0,0,115195.17197904839,null,{"$f":"T102+(T102*Retire!$D$18)","v":243881.65059521337},{"$f":"Housing!H247","v":0}]
[null,null,null,83,81,2051,2336068.394870081,424789.04200216901,0.51180852455549797,756948.35528928717,0.51180000000000003,107639.49,0,0,0,0,0,116874.72871654617,null,{"$f":"T103+(T103*Retire!$D$18)","v":251198.10011306978},{"$f":"Housing!H248","v":0}]
[null,null,null,84,82,2052,2462954.0837038243,450526.38452229917,2.0480865537717885E-2,679586.79950085864,2.0500000000000001E-2,112439.98,0,0,0,0,0,118579.69764699665,null,{"$f":"T104+(T104*Retire!$D$18)","v":258734.04311646186},{"$f":"Housing!H249","v":0}]
[null,null,null,85,83,2053,2596556.0817792173,477807.96759363712,8.0010015922659869E-4,594330.29148089304,8.0000000000000004E-4,117396,0,0,0,0,0,120310.47987012127,null,{"$f":"T105+(T105*Retire!$D$18)","v":266496.0644099557},{"$f":"Housing!H250","v":0}]
[null,null,null,86,84,2054,2737230.6659223414,506726.44564925536,3.2104165595662646E-5,500707.5031401288,0,122508,0,0,0,0,0,122067.48310404782,null,{"$f":"T106+(T106*Retire!$D$18)","v":274490.94634225435},{"$f":"Housing!H251","v":0}]
[null,null,null,87,85,2055,2885353.0521756005,537380.03238821065,3.3388332219489155E-5,398227.80326573394,0,127788,0,0,0,0,0,123851.12179929137,null,{"$f":"T107+(T107*Retire!$D$18)","v":282725.67473252199},{"$f":"Housing!H252","v":0}]
[null,null,null,88,86,2056,3041318.4046541657,569872.83433150325,3.4723865508268719E-5,286368.9153963633,0,133236,0,0,0,0,0,125661.8172547742,null,{"$f":"T108+(T108*Retire!$D$18)","v":291207.44497449766},{"$f":"Housing!H253","v":0}]
[null,null,null,89,87,2057,3205542.8982494967,604315.20439139346,3.6112820128599468E-5,164587.67201221781,0,138876,0,0,0,0,0,127499.99773592209,null,{"$f":"T109+(T109*Retire!$D$18)","v":299943.66832373256},{"$f":"Housing!H254","v":0}]
[null,null,null,90,88,2058,3378464.838059539,640824.11665487709,3.7557332933743447E-5,32295.178892706521,0,0,0,0,0,0,0,129366.09859487526,null,{"$f":"T110+(T110*Retire!$D$18)","v":308941.97837344452},{"$f":"Housing!H255","v":0}]
[null,null,null,91,89,2059,3560545.8385794498,679523.56365416967,3.9059626251093185E-5,33586.986048414779,0,0,0,0,0,0,0,131260.56239285294,null,{"$f":"T111+(T111*Retire!$D$18)","v":318210.23772464786},{"$f":"Housing!H256","v":0}]
[null,null,null,92,90,2060,3752272.0658492874,720544.97747341986,4.0622011301136911E-5,34930.465490351373,0,0,0,0,0,0,0,133183.83902471184,null,{"$f":"T112+(T112*Retire!$D$18)","v":327756.54485638731},{"$f":"Housing!H257","v":0}]
[null,null,null,93,91,2061,3954155.5459263641,764027.676121825,4.2246891753182387E-5,36327.684109965427,0,0,0,0,0,0,0,135136.38584573835,null,{"$f":"T113+(T113*Retire!$D$18)","v":337589.24120207893},{"$f":"Housing!H258","v":0}]
[null,null,null,94,92,2062,4166735.5432304488,810119.33668913448,4.3936767423309681E-5,37780.791474364043,0,0,0,0,0,0,0,137118.66780071636,null,{"$f":"T114+(T114*Retire!$D$18)","v":347716.91843814129},{"$f":"Housing!H259","v":0}]
[null,null,null,95,93,2063,4390580.012500165,858976.49689048249,4.5694238120242071E-5,39292.023133338604,0,0,0,0,0,0,0,139131.15755531253,null,{"$f":"T115+(T115*Retire!$D$18)","v":358148.42599128553},{"$f":"Housing!H260","v":0}]
[null,null,null,96,94,2064,4626287.1282993164,910765.08670391142,4.7522007645051757E-5,40863.704058672149,0,0,0,0,0,0,0,141174.33562982205,null,{"$f":"T116+(T116*Retire!$D$18)","v":368892.87877102412},{"$f":"Housing!H261","v":0}]
[null,null,null,97,95,2065,4874486.8962230049,965660.99190614605,4.9422887950853825E-5,42498.252221019036,0,0,0,0,0,0,0,143248.69053531837,null,{"$f":"T117+(T117*Retire!$D$18)","v":379959.66513415484},{"$f":"Housing!H262","v":0}]
[null,null,null,98,96,2066,5135842.8501758566,1023850.6514205148,5.139980346888798E-5,44198.182309859796,0,0,0,0,0,0,0,145354.71891225158,null,{"$f":"T118+(T118*Retire!$D$18)","v":391358.4550881795},{"$f":"Housing!H263","v":0}]
[null,null,null,99,97,2067,5411053.8403291451,1085531.6905057456,5.3455795607643497E-5,45966.10960225419,0,0,0,0,0,0,0,147492.92567154104,null,{"$f":"T119+(T119*Retire!$D$18)","v":403099.20874082489},{"$f":"Housing!H264","v":0}]
[null,null,null,100,98,2068,5700855.9166105445,1150913.5919360903,5.5594027431949239E-5,47804.75398634436,0,0,0,0,0,0,0,149663.82413820797,null,{"$f":"T120+(T120*Retire!$D$18)","v":415192.18500304961},{"$f":"Housing!H265","v":0}]
[null,null,null,101,99,2069,6006024.3128405865,1220218.4074522557,5.781778852922721E-5,49716.944145798137,0,0,0,0,0,0,0,151867.93619759561,null,{"$f":"T121+(T121*Retire!$D$18)","v":427647.95055314113},{"$f":"Housing!H266","v":0}]
[null,null,null,102,100,2070,6327375.5369041022,1293681.511899391,6.0130500070396301E-5,51705.621911630064,0,0,0,0,0,0,0,154105.79244422482,null,{"$f":"T122+(T122*Retire!$D$18)","v":440477.38906973536},{"$f":"Housing!H267","v":0}]
[null,null,null,103,101,2071,6665769.572633977,1371552.4026133544,6.2535720073212154E-5,53773.846788095267,0,0,0,0,0,0,0,156377.93233333365,null,{"$f":"T123+(T123*Retire!$D$18)","v":453691.71074182744},{"$f":"Housing!H268","v":0}]
[null,null,null,104,102,2072,7022112.1993890014,1454095.5467701557,6.5037148876140644E-5,55924.800659619075,0,0,0,0,0,0,0,158684.9043351516,null,{"$f":"T124+(T124*Retire!$D$18)","v":467302.46206408227},{"$f":"Housing!H269","v":0}]
[null,null,null,105,103,2073,7397357.4356285613,1541591.2795763649,6.7638634831186268E-5,58161.792686003835,0,0,0,0,0,0,0,161027.26609195839,null,{"$f":"T125+(T125*Retire!$D$18)","v":481321.53592600476},{"$f":"Housing!H270","v":0}]
[null,null,null,106,104,2074,7792510.1131249536,1634336.7563509468,null,null,null,null,0,0,0,0,0,163405.58457797967,null,{"$f":"T126+(T126*Retire!$D$18)","v":495761.18200378492},{"$f":"Housing!H271","v":0}]
[null,null,null,107,105,2075,8208628.5888104904,1732646.9617320036,null,null,null,null,0,0,0,0,0,165820.43626217215,null,{"$f":"T127+(T127*Retire!$D$18)","v":510634.01746389846},{"$f":"Housing!H272","v":0}]
[null,null,null,108,106,2076,8646827.6016319133,1836855.7794359238,null,null,null,null,0,0,0,0,0,168272.40727395201,null,{"$f":"T128+(T128*Retire!$D$18)","v":525953.03798781545},{"$f":"Housing!H273","v":0}]
[null,null,null,109,107,2077,9108281.2821803577,1947317.1262020792,null,null,null,null,0,0,0,0,0,170762.09357192105,null,{"$f":"T129+(T129*Retire!$D$18)","v":541731.62912744994},{"$f":"Housing!H274","v":0}]
[null,null,null,110,108,2078,9594226.323281901,2064406.153774204,null,null,null,null,0,0,0,0,0,173290.10111564712,null,{"$f":"T130+(T130*Retire!$D$18)","v":557983.57800127345},{"$f":"Housing!H275","v":0}]
[null,null,null,111,109,2079,10105965.320173109,2188520.5230006562,null,null,null,null,0,0,0,0,0,175857.04604055468,null,{"$f":"T131+(T131*Retire!$D$18)","v":574723.08534131164},{"$f":"Housing!H276","v":0}]
[null,null,null,112,110,2080,10644870.289348871,2320081.7543806955,null,null,null,null,0,0,0,0,0,178463.55483598437,null,{"$f":"T132+(T132*Retire!$D$18)","v":591964.77790155099},{"$f":"Housing!H277","v":0}]
[null,null,null,113,111,2081,11212386.375657611,2459536.6596435374,null,null,null,null,0,0,0,0,0,181110.26452648017,null,{"$f":"T133+(T133*Retire!$D$18)","v":609723.72123859753},{"$f":"Housing!H278","v":0}]
[null,null,null,114,112,2082,11810035.757733058,2607358.8592221495,null,null,null,null,0,0,0,0,0,183797.82285636434,null,{"$f":"T134+(T134*Retire!$D$18)","v":628015.43287575548},{"$f":"Housing!H279","v":0}]
[null,null,null,{"$f":"D135+1","v":115},113,2083,null,null,null,null,null,null,0,0,0,null,null,186526.88847766173,null,{"$f":"T135+(T135*Retire!$D$18)","v":646855.89586202812},{"$f":"Housing!H280","v":0}]
[null,null,null,116,114,2084,null,null,null,null,null,null,0,0,0,null,null,189298.1311414357,null,{"$f":"T136+(T136*Retire!$D$18)","v":666261.57273788902},{"$f":"Housing!H281","v":0}]
[null,null,null,117,115,2085,null,null,null,null,null,null,0,0,0,null,null,192112.23189259946,null,{"$f":"T137+(T137*Retire!$D$18)","v":686249.41992002563},{"$f":"Housing!H282","v":0}]
[null,null,null,118,116,2086,null,null,null,null,null,null,0,0,0,null,null,194969.88326826767,null,{"$f":"T138+(T138*Retire!$D$18)","v":706836.90251762641},{"$f":"Housing!H283","v":0}]
[null,null,null,119,117,2087,null,null,null,null,null,null,0,0,0,null,null,197871.78949971465,null,{"$f":"T139+(T139*Retire!$D$18)","v":728042.00959315524},{"$f":"Housing!H284","v":0}]
[null,null,null,120,{"$f":"IF(ISNUMBER(E140),E140+1,\"\")","v":118},{"$f":"F140+1","v":2088},null,null,null,null,null,null,0,0,0,null,null,200818.66671800625,null,{"$f":"T140+(T140*Retire!$D$18)","v":749883.26988094987},{"$f":"Housing!H285","v":0}]
[null,null,null,121,119,2089,null,null,null,null,null,null,0,0,0,null,null,203811.24316337431,null,{"$f":"T141+(T141*Retire!$D$18)","v":772379.76797737833},{"$f":"Housing!H286","v":0}]
[null,null,null,122,120,2090,null,null,null,null,null,null,0,0,0,null,null,206850.25939840398,null,{"$f":"T142+(T142*Retire!$D$18)","v":795551.16101669963},{"$f":"Housing!H287","v":0}]
[null,null,null,123,121,2091,null,null,null,null,null,null,0,0,0,null,null,209936.46852510434,null,{"$f":"T143+(T143*Retire!$D$18)","v":819417.69584720058},{"$f":"Housing!H288","v":0}]
[null,null,null,124,122,2092,null,null,null,null,null,null,0,0,0,null,null,213070.63640593609,null,{"$f":"T144+(T144*Retire!$D$18)","v":844000.22672261659},{"$f":"Housing!H289","v":0}]
[null,null,null,125,123,2093,null,null,null,null,null,null,0,0,0,null,null,216253.54188886977,null,{"$f":"T145+(T145*Retire!$D$18)","v":869320.23352429504},{"$f":"Housing!H290","v":0}]
[null,null,null,126,124,2094,null,null,null,null,null,null,0,0,0,null,null,219485.97703655023,null,{"$f":"T146+(T146*Retire!$D$18)","v":895399.84053002391},{"$f":"Housing!H291","v":0}]
[null,null,null,127,125,2095,null,null,null,null,null,null,0,0,0,null,null,222768.74735964401,null,{"$f":"T147+(T147*Retire!$D$18)","v":922261.83574592462},{"$f":"Housing!H292","v":0}]
[null,null,null,128,126,2096,null,null,null,null,null,null,0,0,0,null,null,226102.67205444866,null,{"$f":"T148+(T148*Retire!$D$18)","v":949929.69081830233},{"$f":"Housing!H293","v":0}]
[null,null,null,129,127,2097,null,null,null,null,null,null,0,0,0,null,null,229488.58424484305,null,{"$f":"T149+(T149*Retire!$D$18)","v":978427.5815428514},{"$f":"Housing!H294","v":0}]
[null,null,null,130,128,2098,null,null,null,null,null,null,0,0,0,null,null,232927.33122866129,null,{"$f":"T150+(T150*Retire!$D$18)","v":1007780.4089891369},{"$f":"Housing!H295","v":0}]
[null,null,null,131,129,2099,null,null,null,null,null,null,0,0,0,null,null,236419.77472857176,null,{"$f":"T151+(T151*Retire!$D$18)","v":1038013.821258811},{"$f":"Housing!H296","v":0}]
[null,null,null,132,130,2100,null,null,null,null,null,null,0,0,0,null,null,239966.79114754734,null,{"$f":"T152+(T152*Retire!$D$18)","v":1069154.2358965753},{"$f":"Housing!H297","v":0}]
[null,null,null,133,131,2101,null,null,null,null,null,null,0,0,0,null,null,243569.27182901211,null,{"$f":"T153+(T153*Retire!$D$18)","v":1101228.8629734726},{"$f":"Housing!H298","v":0}]
[null,null,null,134,132,2102,null,null,null,null,null,null,0,0,0,null,null,247228.1233217527,null,null,{"$f":"Housing!H299","v":0}]
[null,null,null,{"$f":"D155+1","v":135},133,{"$f":"F155+1","v":2103},null,null,null,null,null,null,0,null,null,null,null,250944.26764968384,null,null,{"$f":"Housing!H300","v":0}]
[null,null,null,136,134,2104,null,null,null,null,null,null,0,null,null,null,null,254718.6425865592,null,null,{"$f":"Housing!H301","v":0}]
[null,null,null,137,135,2105,null,null,null,null,null,null,0,null,null,null,null,258552.20193572089,null,null,{"$f":"Housing!H302","v":0}]
[null,null,null,138,136,2106,null,null,null,null,null,null,0,null,null,null,null,262445.91581498215,null,null,{"$f":"Housing!H303","v":0}]
[null,null,null,139,137,2107,null,null,null,null,null,null,0,null,null,null,null,266400.77094673982,null,null,{"$f":"Housing!H304","v":0}]
[null,null,null,140,138,2108,null,null,null,null,null,null,0,null,null,null,null,270417.77095341514,null,null,{"$f":"Housing!H305","v":0}]
[null,null,null,141,139,2109,null,null,null,null,null,null,0,null,null,null,null,274497.93665832339,null,null,{"$f":"Housing!H306","v":0}]
[null,null,null,142,140,2110,null,null,null,null,null,null,0,null,null,null,null,278642.30639207427,null,null,{"$f":"Housing!H307","v":0}]
[null,null,null,143,141,2111,null,null,null,null,null,null,0,null,null,null,null,282851.93630460784,null,null,{"$f":"Housing!H308","v":0}]
[null,null,null,144,142,2112,null,null,null,null,null,null,0,null,null,null,null,287127.90068297152,null,null,{"$f":"Housing!H309","v":0}]
[null,null,null,145,143,2113,null,null,null,null,null,null,0,null,null,null,null,291471.29227494728,null,null,{"$f":"Housing!H310","v":0}]
[null,null,null,146,144,2114,null,null,null,null,null,null,0,null,null,null,null,295883.22261863848,null,null,{"$f":"Housing!H311","v":0}]
[null,null,null,147,145,2115,null,null,null,null,null,null,0,null,null,null,null,300364.82237812981,null,null,{"$f":"Housing!H312","v":0}]
[null,null,null,148,146,2116,null,null,null,null,null,null,0,null,null,null,null,304917.24168533424,null,null,{"$f":"Housing!H313","v":0}]
[null,null,null,149,147,2117,null,null,null,null,null,null,0,null,null,null,null,309541.65048814408,null,null,{"$f":"Housing!H314","v":0}]
[null,null,null,150,148,2118,null,null,null,null,null,null,0,null,null,null,null,314239.23890500533,null,null,{"$f":"Housing!H315","v":0}]
[null,null,null,151,149,2119,null,null,null,null,null,null,0,null,null,null,null,319011.21758603677,null,null,{"$f":"Housing!H316","v":0}]
[null,null,null,152,150,2120,null,null,null,null,null,null,0,null,null,null,null,323858.81808081735,null,null,{"$f":"Housing!H317","v":0}]
[null,null,null,153,151,2121,null,null,null,null,null,null,0,null,null,null,null,328783.29321296752,null,null,{"$f":"Housing!H318","v":0}]
[null,null,null,154,152,2122,null,null,null,null,null,null,0,null,null,null,null,333785.91746165475,null,null,{"$f":"Housing!H319","v":0}]
[null,null,null,155,153,2123,null,null,null,null,null,null,0,null,null,null,null,338867.98735015164,null,null,{"$f":"Housing!H320","v":0}]
[null,null,null,156,154,2124,null,null,null,null,null,null,0,null,null,null,null,344030.82184158289,null,null,{"$f":"Housing!H321","v":0}]
[null,null,null,157,155,2125,null,null,null,null,null,null,0,null,null,null,null,349275.76274199475,null,null,{"$f":"Housing!H322","v":0}]
[null,null,null,158,156,2126,null,null,null,null,null,null,0,null,null,null,null,354604.17511088774,null,null,{"$f":"Housing!H323","v":0}]
[null,null,null,159,157,2127,null,null,null,null,null,null,0,null,null,null,null,360017.44767935271,null,null,{"$f":"Housing!H324","v":0}]
[null,null,null,160,158,2128,null,null,null,null,null,null,0,null,null,null,null,365516.99327595485,null,null,{"$f":"Housing!H325","v":0}]
[null,null,null,161,159,2129,null,null,null,null,null,null,0,null,null,null,null,371104.24926051253,null,null,{"$f":"Housing!H326","v":0}]
[null,null,null,162,160,2130,null,null,null,null,null,null,0,null,null,null,null,376780.67796592071,null,null,{"$f":"Housing!H327","v":0}]
[null,null,null,163,161,2131,null,null,null,null,null,null,0,null,null,null,null,382547.76714817167,null,null,{"$f":"Housing!H328","v":0}]
[null,null,null,164,162,2132,null,null,null,null,null,null,0,null,null,null,null,388407.03044472804,null,null,{"$f":"Housing!H329","v":0}]
[null,null,null,165,163,2133,null,null,null,null,null,null,0,null,null,null,null,394360.00784140761,null,null,{"$f":"Housing!H330","v":0}]
[null,null,null,166,164,2134,null,null,null,null,null,null,0,null,null,null,null,400408.26614794077,null,null,{"$f":"Housing!H331","v":0}]
[null,null,null,167,165,2135,null,null,null,null,null,null,0,null,null,null,null,406553.3994823657,null,null,{"$f":"Housing!H332","v":0}]
[null,null,null,168,166,2136,null,null,null,null,null,null,0,null,null,null,null,412797.02976442943,null,null,{"$f":"Housing!H333","v":0}]
[null,null,null,169,167,2137,null,null,null,null,null,null,0,null,null,null,null,419140.80721816502,null,null,{"$f":"Housing!H334","v":0}]
[null,null,null,170,168,2138,null,null,null,null,null,null,0,null,null,null,null,425586.41088382096,null,null,{"$f":"Housing!H335","v":0}]
[null,null,null,171,169,2139,null,null,null,null,null,null,0,null,null,null,null,432135.54913931905,null,null,{"$f":"Housing!H336","v":0}]
[null,null,null,172,170,2140,null,null,null,null,null,null,0,null,null,null,null,438789.9602314225,null,null,{"$f":"Housing!H337","v":0}]
[null,null,null,173,171,2141,null,null,null,null,null,null,0,null,null,null,null,445551.41281680006,null,null,{"$f":"Housing!H338","v":0}]
[null,null,null,174,172,2142,null,null,null,null,null,null,0,null,null,null,null,452421.70651317301,null,null,{"$f":"Housing!H339","v":0}]
[null,null,null,175,173,2143,null,null,null,null,null,null,0,null,null,null,null,459402.67246073787,null,null,{"$f":"Housing!H340","v":0}]
[null,null,null,176,174,2144,null,null,null,null,null,null,0,null,null,null,null,466496.17389406066,null,null,{"$f":"Housing!H341","v":0}]
[null,null,null,177,175,2145,null,null,null,null,null,null,0,null,null,null,null,473704.10672464175,null,null,{"$f":"Housing!H342","v":0}]
[null,null,null,178,176,2146,null,null,null,null,null,null,0,null,null,null,null,481028.40013435489,null,null,{"$f":"Housing!H343","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"No House or Rental data"]
[]
[]
[null,null,null,null,"Year","Before Tax $","After Tax $"]
[null,null,null,null,{"$f":"F75:F200","v":2022},{"$f":"G75:G86","v":475000},{"$f":"H75:H86","v":75000},{"$f":"M75:M123","v":450000}]
[null,null,null,null,2023,503500,79750,458325]
[null,null,null,null,2024,533503.75,84785,466804.01250000001]
[null,null,null,null,2025,565090.76875000005,90122.1,475439.88673125004]
[null,null,null,null,2026,598344.78915624996,95779.426000000007,484235.52463577816]
[null,null,null,null,2027,633353.98209109367,101776.19156000001,493193.88184154005]
[null,null,null,null,2028,670211.19211391639,108132.76305360001,502317.96865560854]
[null,null,null,null,2029,709014.18573838496,114870.72883681601,511610.85107573727]
[null,null,null,null,2030,749865.91291510942,122012.97256702496,521075.65182063839]
[null,null,null,null,2031,792874.78243460949,129583.75092104646,530715.55137932021]
[null,null,null,null,2032,838154.95199314039,137608.77597630926,540533.78907983762]
[null,null,null,null,2033,885826.6337036218,146115.30253488783,550533.66417781461]
[null,null,null,null,2034,{"$f":"I87:I123","v":954679.96251075156},{"$f":"J87:J123","v":155132.22068698111},560718.53696510417]
[null,null,null,null,2035,974090.05101118167,161337.50951446034,571091.82989895856]
[null,null,null,null,2036,987521.48305162892,167791.00989503876,581657.02875208925]
[null,null,null,null,2037,934652.34237369406,174502.65029084031,592417.6837840029]
[null,null,null,null,2038,875450.43606864184,181482.75630247392,603377.41093400691]
[null,null,null,null,2039,809860.45351138746,188742.06655457287,614539.893036286]
[null,null,null,null,2040,737938.87165184296,196291.74921675579,625908.8810574573]
[null,null,null,null,2041,659864.42651791673,204143.41918542603,637488.19535702025]
[null,null,null,null,2042,575985.00357863342,212309.15595284308,649281.72697112511]
[null,null,null,null,2043,486842.40372177877,220801.52219095681,661293.43892009091]
[null,null,null,null,2044,393312.09987064992,229633.58307859508,673527.36754011258]
[null,null,null,null,2045,296634.5838654759,238818.92640173889,685987.62383960467]
[null,null,null,null,2046,198537.96722009493,248371.68345780845,698678.39488063741]
[null,null,null,null,2047,101347.48590889873,258306.55079612078,711603.94518592919]
[null,null,null,null,2048,7997.3853452546755,268638.81282796559,724768.61817186885]
[null,null,null,null,2049,319.89545906486273,200957.75534108421,738176.83760804846]
[null,null,null,null,2050,12.79577742745721,826868.80316277605,0]
[null,null,null,null,2051,0.51180852455549797,756948.35528928717,0]
[null,null,null,null,2052,2.0480865537717885E-2,679586.79950085864,0]
[null,null,null,null,2053,8.0010015922659869E-4,594330.29148089304,0]
[null,null,null,null,2054,3.2104165595662646E-5,500707.5031401288,0]
[null,null,null,null,2055,3.3388332219489155E-5,398227.80326573394,0]
[null,null,null,null,2056,3.4723865508268719E-5,286368.9153963633,0]
[null,null,null,null,2057,3.6112820128599468E-5,164587.67201221781,0]
[null,null,null,null,2058,3.7557332933743447E-5,32295.178892706521,0]
[null,null,null,null,2059,3.9059626251093185E-5,33586.986048414779,0]
[null,null,null,null,2060,4.0622011301136911E-5,34930.465490351373,0]
[null,null,null,null,2061,4.2246891753182387E-5,36327.684109965427,0]
[null,null,null,null,2062,4.3936767423309681E-5,37780.791474364043,0]
[null,null,null,null,2063,4.5694238120242071E-5,39292.023133338604,0]
[null,null,null,null,2064,4.7522007645051757E-5,40863.704058672149,0]
[null,null,null,null,2065,4.9422887950853825E-5,42498.252221019036,0]
[null,null,null,null,2066,5.139980346888798E-5,44198.182309859796,0]
[null,null,null,null,2067,5.3455795607643497E-5,45966.10960225419,0]
[null,null,null,null,2068,5.5594027431949239E-5,47804.75398634436,0]
[null,null,null,null,2069,5.781778852922721E-5,49716.944145798137,0]
[null,null,null,null,2070,6.0130500070396301E-5,51705.621911630064,0]
[null,null,null,null,2071]
[null,null,null,null,2072]
[null,null,null,null,2073]
[null,null,null,null,2074]
[null,null,null,null,2075]
[null,null,null,null,2076]
[null,null,null,null,2077]
[null,null,null,null,2078]
[null,null,null,null,2079]
[null,null,null,null,2080]
[null,null,null,null,2081]
[null,null,null,null,2082]
[null,null,null,null,2083]
[null,null,null,null,2084]
[null,null,null,null,2085]
[null,null,null,null,2086]
[null,null,null,null,2087]
[null,null,null,null,2088]
[null,null,null,null,2089]
[null,null,null,null,2090]
[null,null,null,null,2091]
[null,null,null,null,2092]
[null,null,null,null,2093]
[null,null,null,null,2094]
[null,null,null,null,2095]
[null,null,null,null,2096]
[null,null,null,null,2097]
[null,null,null,null,2098]
[null,null,null,null,2099]
[null,null,null,null,2100]
[null,null,null,null,2101]
[null,null,null,null,2102]
[null,null,null,null,2103]
[null,null,null,null,2104]
[null,null,null,null,2105]
[null,null,null,null,2106]
[null,null,null,null,2107]
[null,null,null,null,2108]
[null,null,null,null,2109]
[null,null,null,null,2110]
[null,null,null,null,2111]
[null,null,null,null,2112]
[null,null,null,null,2113]
[null,null,null,null,2114]
[null,null,null,null,2115]
[null,null,null,null,2116]
[null,null,null,null,2117]
[null,null,null,null,2118]
[null,null,null,null,2119]
[null,null,null,null,2120]
[null,null,null,null,2121]
[null,null,null,null,2122]
[null,null,null,null,2123]
[null,null,null,null,2124]
[null,null,null,null,2125]
[null,null,null,null,2126]
[null,null,null,null,2127]
[null,null,null,null,2128]
[null,null,null,null,2129]
[null,null,null,null,2130]
[null,null,null,null,2131]
[null,null,null,null,2132]
[null,null,null,null,2133]
[null,null,null,null,2134]
[null,null,null,null,2135]
[null,null,null,null,2136]
[null,null,null,null,2137]
[null,null,null,null,2138]
[null,null,null,null,2139]
[null,null,null,null,2140]
[null,null,null,null,2141]
[null,null,null,null,2142]
[null,null,null,null,2143]
[null,null,null,null,2144]
[null,null,null,null,2145]
[null,null,null,null,2146]
[null,null,null,null,0]
[null,null,null,null,null,{"$f":"SUM(F206:F331)","v":16949789.13019073},9337391.2237763256,16315303.194799867,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Column #","Column Letter"]
[5,{"$f":"HLOOKUP(A344,A346:AP347,2)","v":"E"}]
[]
[1,{"$f":"A346+1","v":2},{"$f":"B346+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
["A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP"]
[]
[null,{"$f":"TRANSPOSE(Investments!E7:E47)","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
[{"$f":"TRANSPOSE(Investments!BG6:BG10)","v":"Jon"},250000,265750,282366.25,299896.39374999999]
[{"$f":"TRANSPOSE(Investments!BH6:BH10)","v":"Sally"},225000,237750,251137.5,265194.375]
[{"$f":"TRANSPOSE(Investments!BI6:BI10)","v":"Sally"},75000,79750,84785,90122.1]
[{"$f":"TRANSPOSE(Investments!BR6:BR10)","v":""},0,0,0,0]

{"sheet":"Rental","index":13,"n_rows":161,"n_cols":30,"rows_kept":161,"cut":false,"hidden":true,"merged":[[34,28,35,28],[34,24,35,24],[34,29,35,29],[34,21,35,21],[34,26,35,26],[34,22,35,22],[34,27,35,27],[34,23,35,23],[31,0,32,0],[11,3,11,5],[10,10,10,12],[11,10,11,12],[8,2,8,5],[8,9,8,12],[9,3,9,5],[9,10,9,12],[5,0,6,0],[2,2,2,17],[34,10,35,10],[34,11,35,11],[34,12,35,12],[34,13,35,13],[34,14,35,14],[34,7,35,7],[34,1,35,1],[34,2,35,2],[34,3,35,3],[34,4,35,4],[34,5,35,5],[34,6,35,6],[8,14,8,16],[10,3,10,5],[34,17,35,17],[28,14,28,16],[29,14,29,16],[30,14,30,16],[34,16,35,16]]}
[]
[null,null,"Rental Property"]
[" Return",null,"If you own rental property enter the information below.  The information is used to calculate rental income and appreciation of rental property.  The 'Combined yearly Total' amount is transferred to the Rental section of the Income tab. Rental property is included in the calculation of total assets."]
[]
[]
[]
[]
[]
[null,null,{"$f":"IF(Assets!C58>\"\",Assets!C58,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Assets!C59>\"\",Assets!C59,\"\")","v":""},null,null,null,null,"Frequent Repair items"]
[null,null,"Asset Description",{"$f":"IF(Assets!D58>\"\",Assets!D58,\"\")","v":""},null,null,null,null,null,"Asset Description",{"$f":"IF(Assets!D59>\"\",Assets!D59,\"\")","v":""},null,null,null,null,"Garbage Disposal"]
[null,null,"Street Address",null,null,null,null,null,null,"Street Address",null,null,null,null,null,"Plumbing leaks"]
[null,null,"City, State, Zip",null,null,null,null,null,null,"City, State, Zip",null,null,null,null,null,"Appliance breakdown"]
[null,null,"Date Acquired","2020-01-01","Item","Year ",null,null,null,"Date Acquired","2020-01-01","Item","Year ",null,null,"HVAC System"]
[null,null,"Year Built",null,"Roof",null,null,null,null,"Year Built",null,"Roof",null,null,null,"Plugged furnace filter"]
[null,null,"Purchase Price",0,"AC/Heat",null,null,null,null,"Purchase Price",0,"AC/Heat",null,null,null,"Clogged sink/toilet"]
[null,null,"Est Current Value",{"$f":"Assets!E58","v":0},"Paint Ext",null,null,null,null,"Est Current Value",{"$f":"Assets!E59","v":0},"Paint Ext",null,null,null,"Bugs / Insects / Rodents"]
[null,null,"App Rate %",0.03,"Paint Int",null,null,null,null,"App Rate %",0.03,"Paint Int",null,null,null,"Roof leak"]
[null,null,"Years Owned",{"$f":"IF(D13<>\"\",IF(D15>0,(YEAR(TODAY())-YEAR(D13)),\"\"),0)","v":""},"Carpet",null,null,null,null,"Years Owned",{"$f":"IF(K13<>\"\",IF(K15>0,(YEAR(TODAY())-YEAR(K13)),0),0)","v":0},"Carpet"]
[null,null,"Mgmt. Fee Percent",0,"Stove",null,null,null,null,"Mgmt. Fee Percent",0,"Stove"]
[null,null,"Amt Financed",0,"Range",null,null,null,null,"Amt Financed",0,"Range"]
[null,null,"Mortgage Rate %",0,"Disposal",null,null,null,null,"Mortgage Rate %",0,"Disposal"]
[null,null,"Mortgage Term","N/A","Dishwasher",null,null,null,null,"Mortgage Term","N/A","Dishwasher"]
[null,null,"Monthly Mortgage",0,"Refrigerator",null,null,null,null,"Monthly Mortgage",0,"Refrigerator"]
[null,null,"Monthly Rent",0,"Washer",null,null,null,null,"Monthly Rent",10,"Washer"]
[null,null,"Annual Taxes",0,"Dryer",null,null,null,null,"Annual Taxes",0,"Dryer"]
[null,null,"Annual Insurance",0,null,null,null,null,null,"Annual Insurance",0]
[null,null,"Annual Repairs",0,null,null,null,null,null,"Annual Repairs",0]
[null,null,"Annual HOA Fees",0,null,null,null,null,null,"Annual HOA Fees",0]
[null,null,"Annual Mortgage",{"$f":"D23*12","v":0},null,"Sale Yr.",null,null,null,"Annual Mortgage",{"$f":"K23*12","v":0},null,"Sale Yr.",null,"Realtor commission at sale",null,null,0.05]
[null,null,"Annual Mgmt. Fees",{"$f":"(D24*D19)*12","v":0},null,null,null,null,null,"Annual Mgmt. Fees",{"$f":"(K24*K19)*12","v":0},null,null,null,"Capital gains tax rate at sale",null,null,0.15]
[null,null,"Expenses Increase %",0,null,null,null,null,null,"Expenses Increase %",0]
["View yearly data",null,"Annual rent increase %",0,null,null,null,null,null,"Annual rent increase %",0]
[null,null,null,{"$f":"SUM(D15:D32)","v":0.03},null,null,null,null,null,null,{"$f":"SUM(K15:K32)","v":10.029999999999999},null,{"$f":"SUM(D33+K33+R33)","v":10.259999999999998},null,null,null,null,{"$f":"SUM(R29:R31)","v":0.2}]
[]
[null,"Yrs.","Year","House\nValue","Annual\nCosts","Rent\nIncome","Yearly\nNet Income","Total Above Cost",null,null,"House\nValue","Annual\nCosts","Rent\nIncome","Yearly\nNet Income","Total Above Cost",null,"Combined Yearly Income","Combined Total Value",null,null,null,"Property 1 Sale Price","Property 1 Realtor Fees","Property 1 \nTax","Property 1 \nNet Sales $",null,"Property 2 Sale Price","Property 2 Realtor Fees","Property 2 \nTax","Property 2 Net Sales $"]
[]
[null,1,{"$f":"YEAR(TODAY())","v":2022},{"$f":"D16","v":0},{"$f":"SUM(D25:D30)","v":0},{"$f":"D24*12","v":0},{"$f":"F37-E37","v":0},{"$f":"IF(D37>0,D37-$D$15,0)","v":0},null,null,{"$f":"K16","v":0},{"$f":"SUM(K25:K30)","v":0},{"$f":"K24*12","v":120},{"$f":"M37-L37","v":120},{"$f":"IF(K37>0,K37-$K$15,0)","v":0},null,{"$f":"G37+O37","v":0},{"$f":"D37+K37","v":0},null,null,null,{"$f":"IF($F$30=C37,D16,0)","v":0},{"$f":"IF(V37>0,V37*$R$29,0)","v":0},{"$f":"IF(V37>0,V37*$R$30,0)","v":0},{"$f":"IF(V37>0,V37-(W37+X37),0)","v":0},null,{"$f":"IF($M$30=C37,K15,0)","v":0},{"$f":"IF(AA37>0,AA37*$R$29,0)","v":0},{"$f":"IF(AA37>0,AA37*$R$30,0)","v":0},{"$f":"IF(AA37>0,AA37-(AB37+AC37),0)","v":0}]
[null,{"$f":"B37+1","v":2},{"$f":"C37+1","v":2023},{"$f":"IF(C37<$F$30,(D37*$D$17)+D37,0)","v":0},{"$f":"IF(D38>0,(E37*$D$31)+E37,0)","v":0},{"$f":"IF(D38>0,(F37*$D$32)+F37,0)","v":0},{"$f":"F38-E38","v":0},0,null,null,{"$f":"IF(C37<$M$30,(K37*$K$17)+K37,0)","v":0},{"$f":"IF(K38>0,(L37*$K$31)+L37,0)","v":0},{"$f":"IF(K38>0,(M37*$K$32)+M37,0)","v":0},{"$f":"M38-L38","v":0},{"$f":"IF(K38>0,K38-$K$15,0)","v":0},null,0,0,null,null,null,{"$f":"IF($F$30=C37,D37,0)","v":0},0,0,0,null,{"$f":"IF($M$30=C37,K37,0)","v":0},{"$f":"IF(AA38>0,AA38*$R$29,0)","v":0},{"$f":"IF(AA38>0,AA38*$R$30,0)","v":0},0]
[null,{"$f":"B38+1","v":3},{"$f":"C38+1","v":2024},0,0,0,{"$f":"F39-E39","v":0},0,null,null,0,{"$f":"IF(K39>0,(L38*$K$31)+L38,0)","v":0},0,{"$f":"M39-L39","v":0},0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,4,2025,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,5,2026,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,6,2027,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,7,2028,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,8,2029,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,9,2030,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,10,2031,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,11,2032,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,12,2033,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,13,2034,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,14,2035,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,15,2036,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,16,2037,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,17,2038,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,18,2039,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,19,2040,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,{"$f":"IF($F$30=C54,D54,0)","v":0},0,0,0,null,0,{"$f":"IF(AA55>0,AA55*$R$29,0)","v":0},{"$f":"IF(AA55>0,AA55*$R$30,0)","v":0},0]
[null,20,2041,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,{"$f":"IF($F$30=C55,D55,0)","v":0},0,0,0,null,0,0,0,0]
[null,21,2042,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,22,2043,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,23,2044,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,24,2045,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,25,2046,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,26,2047,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,27,2048,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,{"$f":"IF($M$30=C62,K62,0)","v":0},0,0,0]
[null,28,2049,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,{"$f":"IF($M$30=C63,K63,0)","v":0},0,0,0]
[null,29,2050,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,30,2051,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,31,2052,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,{"$f":"B67+1","v":32},{"$f":"C67+1","v":2053},0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,33,2054,0,0,0,0,0,null,null,0,0,0,0,0,null,0,{"$f":"D69+K69","v":0},null,null,null,0,{"$f":"IF(V69>0,V69*$R$29,0)","v":0},{"$f":"IF(V69>0,V69*$R$30,0)","v":0},{"$f":"IF(V69>0,V69-(W69+X69),0)","v":0},null,0,0,0,{"$f":"IF(AA69>0,AA69-(AB69+AC69),0)","v":0}]
[null,34,2055,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,35,2056,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,36,2057,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,37,2058,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,38,2059,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,39,2060,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,40,2061,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,41,2062,{"$f":"IF(C76<$F$30,(D76*$D$17)+D76,0)","v":0},{"$f":"IF(D77>0,(E76*$D$31)+E76,0)","v":0},{"$f":"IF(D77>0,(F76*$D$32)+F76,0)","v":0},{"$f":"F77-E77","v":0},{"$f":"IF(D77>0,D77-$D$15,0)","v":0},null,null,{"$f":"IF(C76<$M$30,(K76*$K$17)+K76,0)","v":0},{"$f":"IF(K77>0,(L76*$K$31)+L76,0)","v":0},{"$f":"IF(K77>0,(M76*$K$32)+M76,0)","v":0},{"$f":"M77-L77","v":0},{"$f":"IF(K77>0,K77-$K$15,0)","v":0},null,{"$f":"G77+O77","v":0},0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,42,2063,{"$f":"IF(C77<$F$30,(D77*$D$17)+D77,0)","v":0},{"$f":"IF(D78>0,(E77*$D$31)+E77,0)","v":0},{"$f":"IF(D78>0,(F77*$D$32)+F77,0)","v":0},{"$f":"F78-E78","v":0},{"$f":"IF(D78>0,D78-$D$15,0)","v":0},null,null,{"$f":"IF(C77<$M$30,(K77*$K$17)+K77,0)","v":0},{"$f":"IF(K78>0,(L77*$K$31)+L77,0)","v":0},{"$f":"IF(K78>0,(M77*$K$32)+M77,0)","v":0},{"$f":"M78-L78","v":0},{"$f":"IF(K78>0,K78-$K$15,0)","v":0},null,{"$f":"G78+O78","v":0},0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,43,2064,{"$f":"IF(C78<$F$30,(D78*$D$17)+D78,0)","v":0},{"$f":"IF(D79>0,(E78*$D$31)+E78,0)","v":0},{"$f":"IF(D79>0,(F78*$D$32)+F78,0)","v":0},{"$f":"F79-E79","v":0},{"$f":"IF(D79>0,D79-$D$15,0)","v":0},null,null,{"$f":"IF(C78<$M$30,(K78*$K$17)+K78,0)","v":0},{"$f":"IF(K79>0,(L78*$K$31)+L78,0)","v":0},{"$f":"IF(K79>0,(M78*$K$32)+M78,0)","v":0},{"$f":"M79-L79","v":0},{"$f":"IF(K79>0,K79-$K$15,0)","v":0},null,{"$f":"G79+O79","v":0},0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,44,2065,{"$f":"IF(C79<$F$30,(D79*$D$17)+D79,0)","v":0},{"$f":"IF(D80>0,(E79*$D$31)+E79,0)","v":0},{"$f":"IF(D80>0,(F79*$D$32)+F79,0)","v":0},{"$f":"F80-E80","v":0},{"$f":"IF(D80>0,D80-$D$15,0)","v":0},null,null,{"$f":"IF(C79<$M$30,(K79*$K$17)+K79,0)","v":0},{"$f":"IF(K80>0,(L79*$K$31)+L79,0)","v":0},{"$f":"IF(K80>0,(M79*$K$32)+M79,0)","v":0},{"$f":"M80-L80","v":0},{"$f":"IF(K80>0,K80-$K$15,0)","v":0},null,{"$f":"G80+O80","v":0},0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,45,2066,{"$f":"IF(C80<$F$30,(D80*$D$17)+D80,0)","v":0},{"$f":"IF(D81>0,(E80*$D$31)+E80,0)","v":0},{"$f":"IF(D81>0,(F80*$D$32)+F80,0)","v":0},{"$f":"F81-E81","v":0},{"$f":"IF(D81>0,D81-$D$15,0)","v":0},null,null,{"$f":"IF(C80<$M$30,(K80*$K$17)+K80,0)","v":0},{"$f":"IF(K81>0,(L80*$K$31)+L80,0)","v":0},{"$f":"IF(K81>0,(M80*$K$32)+M80,0)","v":0},{"$f":"M81-L81","v":0},{"$f":"IF(K81>0,K81-$K$15,0)","v":0},null,{"$f":"G81+O81","v":0},0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,46,2067,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,47,2068,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,48,2069,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,49,2070,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,50,2071,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,51,2072,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,52,2073,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,53,2074,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,54,2075,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,55,2076,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,56,2077,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,57,2078,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,58,2079,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,59,2080,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,60,2081,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,61,2082,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,62,2083,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,63,2084,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,64,2085,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,65,2086,0,0,0,0,0,null,null,0,0,0,0,0,null,0,{"$f":"D101+K101","v":0},null,null,null,0,{"$f":"IF(V101>0,V101*$R$29,0)","v":0},{"$f":"IF(V101>0,V101*$R$30,0)","v":0},{"$f":"IF(V101>0,V101-(W101+X101),0)","v":0},null,0,0,0,{"$f":"IF(AA101>0,AA101-(AB101+AC101),0)","v":0}]
[null,66,2087,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,67,2088,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,68,2089,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,69,2090,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,70,2091,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,71,2092,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,72,2093,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,73,2094,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,74,2095,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,75,2096,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,76,2097,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,77,2098,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,78,2099,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,79,2100,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,80,2101,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,81,2102,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,82,2103,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,83,2104,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,{"$f":"IF(AA119>0,AA119*$R$29,0)","v":0},{"$f":"IF(AA119>0,AA119*$R$30,0)","v":0},0]
[null,84,2105,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,{"$f":"IF($F$30=C119,D119,0)","v":0},0,0,0,null,0,0,0,0]
[null,85,2106,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,86,2107,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,87,2108,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,88,2109,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,89,2110,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,90,2111,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,91,2112,{"$f":"IF(C126<$F$30,(D126*$D$17)+D126,0)","v":0},{"$f":"IF(D127>0,(E126*$D$31)+E126,0)","v":0},{"$f":"IF(D127>0,(F126*$D$32)+F126,0)","v":0},{"$f":"F127-E127","v":0},{"$f":"IF(D127>0,D127-$D$15,0)","v":0},null,null,{"$f":"IF(C126<$M$30,(K126*$K$17)+K126,0)","v":0},{"$f":"IF(K127>0,(L126*$K$31)+L126,0)","v":0},{"$f":"IF(K127>0,(M126*$K$32)+M126,0)","v":0},{"$f":"M127-L127","v":0},{"$f":"IF(K127>0,K127-$K$15,0)","v":0},null,{"$f":"G127+O127","v":0},{"$f":"D127+K127","v":0},null,null,null,0,0,0,0,null,0,0,0,0]
[null,92,2113,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,{"$f":"IF($M$30=C127,K127,0)","v":0},0,0,0]
[null,93,2114,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,94,2115,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,95,2116,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,{"$f":"B131+1","v":96},2117,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,97,2118,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,{"$f":"IF(V133>0,V133*$R$29,0)","v":0},{"$f":"IF(V133>0,V133*$R$30,0)","v":0},{"$f":"IF(V133>0,V133-(W133+X133),0)","v":0},null,0,0,0,{"$f":"IF(AA133>0,AA133-(AB133+AC133),0)","v":0}]
[null,98,2119,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,99,2120,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,100,2121,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,101,2122,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,102,2123,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,103,2124,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,104,2125,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,105,2126,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,106,2127,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,107,2128,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,108,2129,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,109,2130,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,110,2131,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,111,2132,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,{"$f":"B147+1","v":112},2133,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,113,2134,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,114,2135,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,115,2136,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,116,2137,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,117,2138,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,118,2139,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,119,2140,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,120,2141,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,121,2142,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,122,2143,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,123,2144,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,124,2145,0,0,0,0,0,null,null,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0]
[null,125,2146,{"$f":"IF(C160<$F$30,(D160*$D$17)+D160,0)","v":0},{"$f":"IF(D161>0,(E160*$D$31)+E160,0)","v":0},{"$f":"IF(D161>0,(F160*$D$32)+F160,0)","v":0},{"$f":"F161-E161","v":0},{"$f":"IF(D161>0,D161-$D$15,0)","v":0},null,null,{"$f":"IF(C160<$M$30,(K160*$K$17)+K160,0)","v":0},{"$f":"IF(K161>0,(L160*$K$31)+L160,0)","v":0},{"$f":"IF(K161>0,(M160*$K$32)+M160,0)","v":0},{"$f":"M161-L161","v":0},{"$f":"IF(K161>0,K161-$K$15,0)","v":0},null,{"$f":"G161+O161","v":0},{"$f":"D161+K161","v":0},null,null,null,0,0,0,0,null,0,0,0,0]

{"sheet":"Investments","index":14,"n_rows":136,"n_cols":106,"rows_kept":136,"cut":false,"hidden":true,"merged":[[2,2,2,5],[2,71,2,73],[2,55,2,56],[5,7,5,9],[5,11,5,13],[5,15,5,17],[5,19,5,21],[5,23,5,25],[5,31,5,33],[5,35,5,37],[5,39,5,41],[5,43,5,45],[5,47,5,49],[5,51,5,53],[5,27,5,29],[5,77,5,88],[5,90,5,101],[133,59,134,59],[133,2,133,5],[135,3,135,5]]}
[]
[1,null,"Investments"]
["Return",null,"Projected investment returns",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amounts of all accounts that are shown that will be added to the field Balance of all Investments",null,null,null,null,null,null,null,null,null,null,null,null,"Lookup values for Home chart"]
[]
[null,null,null,null,null,null,null,{"$f":"Assets!H37","v":"Before tax"},null,{"$f":"Assets!I37","v":"Individual 1"},null,{"$f":"Assets!H38","v":"Before tax"},null,{"$f":"Assets!I38","v":"Individual 2"},null,{"$f":"Assets!H39","v":"After tax"},null,{"$f":"Assets!I39","v":"Individual 2"},null,{"$f":"Assets!H40","v":0},null,{"$f":"Assets!I40","v":0},null,{"$f":"Assets!H41","v":0},null,{"$f":"Assets!I41","v":"00:00:00"},null,{"$f":"Assets!H42","v":0},null,{"$f":"Assets!I42","v":"00:00:00"},null,{"$f":"Assets!H43","v":0},null,{"$f":"Assets!I43","v":"00:00:00"},null,{"$f":"Assets!H44","v":0},null,{"$f":"Assets!I44","v":"00:00:00"},null,{"$f":"Assets!H45","v":0},null,{"$f":"Assets!I45","v":"00:00:00"},null,{"$f":"Assets!H46","v":0},null,{"$f":"Assets!I46","v":"00:00:00"},null,{"$f":"Assets!H47","v":0},null,{"$f":"Assets!I47","v":"00:00:00"},null,{"$f":"Assets!H48","v":0},null,{"$f":"Assets!I48","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum these to get balance"]
["\nReturn",null,"Retire target year","Yr. #","Year","Balance of all investments",null,{"$f":"IF(TRIM(Assets!C37)<>\"\",Assets!C37,\"\")","v":"Jon"},null,null,null,{"$f":"IF(TRIM(Assets!C38)<>\"\",Assets!C38,\"\")","v":"Sally"},null,null,null,{"$f":"IF(TRIM(Assets!C39)<>\"\",Assets!C39,\"\")","v":"Sally"},null,null,null,{"$f":"IF(TRIM(Assets!C40)<>\"\",Assets!C40,\"\")","v":""},null,null,null,{"$f":"IF(TRIM(Assets!C41)<>\"\",Assets!C41,\"\")","v":""},null,null,null,{"$f":"IF(TRIM(Assets!C42)<>\"\",Assets!C42,\"\")","v":""},null,null,null,{"$f":"IF(TRIM(Assets!C43)<>\"\",Assets!C43,\"\")","v":""},null,null,null,{"$f":"IF(TRIM(Assets!C44)<>\"\",Assets!C44,\"\")","v":""},null,null,null,{"$f":"IF(TRIM(Assets!C45)<>\"\",Assets!C45,\"\")","v":""},null,null,null,{"$f":"IF(TRIM(Assets!C46)<>\"\",Assets!C46,\"\")","v":""},null,null,null,{"$f":"IF(TRIM(Assets!C47)<>\"\",Assets!C47,\"\")","v":""},null,null,null,{"$f":"IF(TRIM(Assets!C48)<>\"\",Assets!C48,\"\")","v":""},null,null,null,null,null,null,{"$f":"H6","v":"Jon"},{"$f":"L6","v":"Sally"},{"$f":"P6","v":"Sally"},{"$f":"T6","v":""},{"$f":"X6","v":""},{"$f":"AB6","v":""},{"$f":"AF6","v":""},{"$f":"AJ6","v":""},{"$f":"AN6","v":""},{"$f":"AR6","v":""},{"$f":"AV6","v":""},{"$f":"AZ6","v":""},null,"#","Input","output",null,"Before Tax","After tax","Before tax",null,null,null,null,null,null,null,null,null,null,null,null,"After tax",null,null,null,null,null,null,null,null,null,null,null,null,null,"Rental 1 Net Sales","Rental 2 Net Sales"]
[{"$f":"IF(E7=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E7=Retire!$D$12,\"==>\",\"\")","v":""},1,{"$f":"YEAR(TODAY())","v":2022},{"$f":"ROUND(BX7+BY7,0)","v":550000},null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},{"$f":"IF(Assets!C37<>\"\",Assets!E37,0)","v":250000},null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},{"$f":"IF(Assets!C38<>\"\",Assets!E38, 0)","v":225000},null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},{"$f":"IF(Assets!C39<>\"\",Assets!E39, 0)","v":75000},null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},{"$f":"IF(Assets!C40<>\"\",Assets!E40, 0)","v":0},null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},{"$f":"IF(Assets!C41<>\"\",Assets!E41, 0)","v":0},null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},{"$f":"IF(Assets!C42<>\"\",Assets!E42, 0)","v":0},null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},{"$f":"IF(Assets!C43<>\"\",Assets!E43, 0)","v":0},null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},{"$f":"IF(Assets!C44<>\"\",Assets!E44, 0)","v":0},null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},{"$f":"IF(Assets!C45<>\"\",Assets!E45, 0)","v":0},null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},{"$f":"IF(Assets!C46<>\"\",Assets!E46, 0)","v":0},null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},{"$f":"IF(Assets!C47<>\"\",Assets!E47, 0)","v":0},null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},{"$f":"IF(Assets!C48<>\"\",Assets!E48, 0)","v":0},null,null,null,null,{"$f":"IF($H$6<>\"\",J7,0)","v":250000},{"$f":"IF($L$6<>\"\",N7,0)","v":225000},{"$f":"IF($P$6<>\"\",R7,0)","v":75000},{"$f":"IF($T$6<>\"\",V7,0)","v":0},{"$f":"IF($X$6<>\"\",Z7,0)","v":0},{"$f":"IF($AB$6<>\"\",AD7,0)","v":0},{"$f":"IF($AF$6<>\"\",AH7,0)","v":0},{"$f":"IF($AJ$6<>\"\",AL7,0)","v":0},{"$f":"IF($AN$6<>\"\",AP7,0)","v":0},{"$f":"IF($AR$6<>\"\",AT7,0)","v":0},{"$f":"IF($AV$6<>\"\",AX7,0)","v":0},{"$f":"IF($AZ$6<>\"\",BB7,0)","v":0},null,1,"BG","BX",{"$f":"YEAR(TODAY())","v":2022},{"$f":"SUM(BZ7:CK7)","v":475000},{"$f":"SUM(CM7:DB7)","v":75000},{"$f":"IF($H$5=\"Before tax\",J7,0)","v":250000},{"$f":"IF($L$5=\"Before tax\",N7,0)","v":225000},{"$f":"IF($P$5=\"Before tax\",R7,0)","v":0},{"$f":"IF($T$5=\"Before tax\",V7,0)","v":0},{"$f":"IF($X$5=\"Before tax\",Z7,0)","v":0},{"$f":"IF($AB$5=\"Before tax\",AD7,0)","v":0},{"$f":"IF($AF$5=\"Before tax\",AH7,0)","v":0},{"$f":"IF($AJ$5=\"Before tax\",AL7,0)","v":0},{"$f":"IF($AN$5=\"Before tax\",AP7,0)","v":0},{"$f":"IF($AR$5=\"Before tax\",AT7,0)","v":0},{"$f":"IF($AV$5=\"Before tax\",AX7,0)","v":0},{"$f":"IF($AZ$5=\"Before tax\",BB7,0)","v":0},null,{"$f":"IF($H$5=\"After tax\",J7,0)","v":0},{"$f":"IF($L$5=\"After tax\",N7,0)","v":0},{"$f":"IF($P$5=\"After tax\",R7,0)","v":75000},{"$f":"IF($T$5=\"After tax\",V7,0)","v":0},{"$f":"IF($X$5=\"After tax\",Z7,0)","v":0},{"$f":"IF($AB$5=\"After tax\",AD7,0)","v":0},{"$f":"IF($AF$5=\"After tax\",AH7,0)","v":0},{"$f":"IF($AJ$5=\"After tax\",AL7,0)","v":0},{"$f":"IF($AN$5=\"After tax\",AP7,0)","v":0},{"$f":"IF($AR$5=\"After tax\",AT7,0)","v":0},{"$f":"IF($AV$5=\"After tax\",AX7,0)","v":0},{"$f":"IF($AZ$5=\"After tax\",BB7,0)","v":0},null,null,{"$f":"Rental!Y37","v":0},{"$f":"Rental!AD37","v":0}]
[{"$f":"IF(E8=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E8=Retire!$D$12,\"==>\",\"\")","v":""},{"$f":"SUM(D7+1)","v":2},{"$f":"E7+1","v":2023},{"$f":"ROUND(BX8+BY8,0)","v":583250},null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},{"$f":"SUM((J7*H7)+J7+I7)","v":265750},null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},{"$f":"SUM((N7*L7)+N7+M7)","v":237750},null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},{"$f":"SUM((R7*P7)+R7+Q7)","v":79750},null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},{"$f":"SUM((V7*T7)+V7+U7)","v":0},null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},{"$f":"SUM((Z7*X7)+Z7+Y7)","v":0},null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},{"$f":"SUM((AD7*AB7)+AD7+AC7)","v":0},null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},{"$f":"SUM((AH7*AF7)+AH7+AG7)","v":0},null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},{"$f":"SUM((AL7*AJ7)+AL7+AK7)","v":0},null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},{"$f":"SUM((AP7*AN7)+AP7+AO7)","v":0},null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},{"$f":"SUM((AT7*AR7)+AT7+AS7)","v":0},null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},{"$f":"SUM((AX7*AV7)+AX7+AW7)","v":0},null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},{"$f":"SUM((BB7*AZ7)+BB7+BA7)","v":0},null,null,null,null,265750,237750,79750,0,0,0,0,0,0,0,0,0,null,2,"BH","BY",{"$f":"BW7+1","v":2023},{"$f":"SUM(BZ8:CK8)","v":503500},79750,{"$f":"IF($H$5=\"Before tax\",J8,0)","v":265750},{"$f":"IF($L$5=\"Before tax\",N8,0)","v":237750},{"$f":"IF($P$5=\"Before tax\",R8,0)","v":0},{"$f":"IF($T$5=\"Before tax\",V8,0)","v":0},{"$f":"IF($X$5=\"Before tax\",Z8,0)","v":0},{"$f":"IF($AB$5=\"Before tax\",AD8,0)","v":0},{"$f":"IF($AF$5=\"Before tax\",AH8,0)","v":0},{"$f":"IF($AJ$5=\"Before tax\",AL8,0)","v":0},{"$f":"IF($AN$5=\"Before tax\",AP8,0)","v":0},{"$f":"IF($AR$5=\"Before tax\",AT8,0)","v":0},{"$f":"IF($AV$5=\"Before tax\",AX8,0)","v":0},{"$f":"IF($AZ$5=\"Before tax\",BB8,0)","v":0},null,{"$f":"IF($H$5=\"After tax\",J8,0)","v":0},{"$f":"IF($L$5=\"After tax\",N8,0)","v":0},{"$f":"IF($P$5=\"After tax\",R8,0)","v":79750},{"$f":"IF($T$5=\"After tax\",V8,0)","v":0},{"$f":"IF($X$5=\"After tax\",Z8,0)","v":0},{"$f":"IF($AB$5=\"After tax\",AD8,0)","v":0},{"$f":"IF($AF$5=\"After tax\",AH8,0)","v":0},{"$f":"IF($AJ$5=\"After tax\",AL8,0)","v":0},{"$f":"IF($AN$5=\"After tax\",AP8,0)","v":0},{"$f":"IF($AR$5=\"After tax\",AT8,0)","v":0},{"$f":"IF($AV$5=\"After tax\",AX8,0)","v":0},{"$f":"IF($AZ$5=\"After tax\",BB8,0)","v":0},null,null,{"$f":"Rental!Y38","v":0},{"$f":"Rental!AD38","v":0}]
[{"$f":"IF(E9=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E9=Retire!$D$12,\"==>\",\"\")","v":""},3,{"$f":"E8+1","v":2024},618289,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},282366.25,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},251137.5,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},84785,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,282366.25,251137.5,84785,0,0,0,0,0,0,0,0,0,null,3,"BI","BZ",{"$f":"BW8+1","v":2024},533503.75,84785,282366.25,251137.5,0,0,0,0,0,0,0,0,0,0,null,0,0,84785,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y39","v":0},{"$f":"Rental!AD39","v":0}]
[{"$f":"IF(E10=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E10=Retire!$D$12,\"==>\",\"\")","v":""},4,2025,655213,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},299896.39374999999,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},265194.375,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},90122.1,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,299896.39374999999,265194.375,90122.1,0,0,0,0,0,0,0,0,0,null,4,"BJ","CA",2025,565090.76875000005,90122.1,299896.39374999999,265194.375,0,0,0,0,0,0,0,0,0,0,null,0,0,90122.1,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y40","v":0},{"$f":"Rental!AD40","v":0}]
[{"$f":"IF(E11=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E11=Retire!$D$12,\"==>\",\"\")","v":""},5,2026,694124,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},318390.69540624996,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},279954.09375,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},95779.426000000007,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,318390.69540624996,279954.09375,95779.426000000007,0,0,0,0,0,0,0,0,0,null,5,"BK","CB",2026,598344.78915624996,95779.426000000007,318390.69540624996,279954.09375,0,0,0,0,0,0,0,0,0,0,null,0,0,95779.426000000007,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y41","v":0},{"$f":"Rental!AD41","v":0}]
[{"$f":"IF(E12=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E12=Retire!$D$12,\"==>\",\"\")","v":""},6,2027,735130,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},337902.1836535937,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},295451.79843750002,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},101776.19156000001,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,337902.1836535937,295451.79843750002,101776.19156000001,0,0,0,0,0,0,0,0,0,null,6,"BL","CC",2027,633353.98209109367,101776.19156000001,337902.1836535937,295451.79843750002,0,0,0,0,0,0,0,0,0,0,null,0,0,101776.19156000001,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y42","v":0},{"$f":"Rental!AD42","v":0}]
[{"$f":"IF(E13=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E13=Retire!$D$12,\"==>\",\"\")","v":""},7,2028,778344,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},358486.80375454138,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},311724.38835937501,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},108132.76305360001,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,358486.80375454138,311724.38835937501,108132.76305360001,0,0,0,0,0,0,0,0,0,null,7,"BM","CD",2028,670211.19211391639,108132.76305360001,358486.80375454138,311724.38835937501,0,0,0,0,0,0,0,0,0,0,null,0,0,108132.76305360001,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y43","v":0},{"$f":"Rental!AD43","v":0}]
[{"$f":"IF(E14=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E14=Retire!$D$12,\"==>\",\"\")","v":""},8,2029,823885,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},380203.57796104118,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},328810.60777734377,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},114870.72883681601,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,380203.57796104118,328810.60777734377,114870.72883681601,0,0,0,0,0,0,0,0,0,null,8,"BN","CE",2029,709014.18573838496,114870.72883681601,380203.57796104118,328810.60777734377,0,0,0,0,0,0,0,0,0,0,null,0,0,114870.72883681601,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y44","v":0},{"$f":"Rental!AD44","v":0}]
[{"$f":"IF(E15=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E15=Retire!$D$12,\"==>\",\"\")","v":""},9,2030,871879,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},403114.77474889846,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},346751.13816621096,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},122012.97256702496,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,403114.77474889846,346751.13816621096,122012.97256702496,0,0,0,0,0,0,0,0,0,null,9,"BO","CF",2030,749865.91291510942,122012.97256702496,403114.77474889846,346751.13816621096,0,0,0,0,0,0,0,0,0,0,null,0,0,122012.97256702496,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y45","v":0},{"$f":"Rental!AD45","v":0}]
[{"$f":"IF(E16=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E16=Retire!$D$12,\"==>\",\"\")","v":""},10,2031,922459,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},427286.0873600879,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},365588.69507452153,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},129583.75092104646,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,427286.0873600879,365588.69507452153,129583.75092104646,0,0,0,0,0,0,0,0,0,null,10,"BP","CG",2031,792874.78243460949,129583.75092104646,427286.0873600879,365588.69507452153,0,0,0,0,0,0,0,0,0,0,null,0,0,129583.75092104646,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y46","v":0},{"$f":"Rental!AD46","v":0}]
[{"$f":"IF(E17=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E17=Retire!$D$12,\"==>\",\"\")","v":""},11,2032,975764,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},452786.82216489274,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},385368.12982824759,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},137608.77597630926,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,452786.82216489274,385368.12982824759,137608.77597630926,0,0,0,0,0,0,0,0,0,null,11,"BQ","CH",2032,838154.95199314039,137608.77597630926,452786.82216489274,385368.12982824759,0,0,0,0,0,0,0,0,0,0,null,0,0,137608.77597630926,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y47","v":0},{"$f":"Rental!AD47","v":0}]
[{"$f":"IF(E18=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E18=Retire!$D$12,\"==>\",\"\")","v":""},12,2033,1031942,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},{"$f":"SUM((J17*H17)+J17+I17)","v":479690.09738396184},null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},{"$f":"SUM((N17*L17)+N17+M17)","v":406136.53631965996},null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},{"$f":"SUM((R17*P17)+R17+Q17)","v":146115.30253488783},null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},{"$f":"SUM((V17*T17)+V17+U17)","v":0},null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},{"$f":"SUM((Z17*X17)+Z17+Y17)","v":0},null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},{"$f":"SUM((AD17*AB17)+AD17+AC17)","v":0},null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},{"$f":"SUM((AH17*AF17)+AH17+AG17)","v":0},null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},{"$f":"SUM((AL17*AJ17)+AL17+AK17)","v":0},null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},{"$f":"SUM((AP17*AN17)+AP17+AO17)","v":0},null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},{"$f":"SUM((AT17*AR17)+AT17+AS17)","v":0},null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},{"$f":"SUM((AX17*AV17)+AX17+AW17)","v":0},null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},{"$f":"SUM((BB17*AZ17)+BB17+BA17)","v":0},null,null,null,null,479690.09738396184,406136.53631965996,146115.30253488783,0,0,0,0,0,0,0,0,0,null,12,"BR","CI",2033,885826.6337036218,146115.30253488783,479690.09738396184,406136.53631965996,0,0,0,0,0,0,0,0,0,0,null,0,0,146115.30253488783,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y48","v":0},{"$f":"Rental!AD48","v":0}]
[{"$f":"IF(E19=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E19=Retire!$D$12,\"==>\",\"\")","v":"==>"},13,2034,1091149,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},508073.05274007976,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},{"$f":"SUM((N18*L18)+N18+M18)","v":427943.36313564295},null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},155132.22068698111,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},{"$f":"SUM((AH18*AF18)+AH18+AG18)","v":0},null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},{"$f":"SUM((AL18*AJ18)+AL18+AK18)","v":0},null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},{"$f":"SUM((AP18*AN18)+AP18+AO18)","v":0},null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},{"$f":"SUM((AT18*AR18)+AT18+AS18)","v":0},null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},{"$f":"SUM((AX18*AV18)+AX18+AW18)","v":0},null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},{"$f":"SUM((BB18*AZ18)+BB18+BA18)","v":0},null,null,null,null,508073.05274007976,427943.36313564295,155132.22068698111,0,0,0,0,0,0,0,0,0,null,null,null,null,2034,936016.41587572265,155132.22068698111,508073.05274007976,427943.36313564295,0,0,0,0,0,0,0,0,0,0,null,0,0,155132.22068698111,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y49","v":0},{"$f":"Rental!AD49","v":0}]
[{"$f":"IF(E20=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E20=Retire!$D$12,\"==>\",\"\")","v":""},14,2035,1153548,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},538017.07064078411,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},{"$f":"SUM((N19*L19)+N19+M19)","v":450840.53129242512},null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},164690.15392819996,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},{"$f":"SUM((AH19*AF19)+AH19+AG19)","v":0},null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},{"$f":"SUM((AL19*AJ19)+AL19+AK19)","v":0},null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},{"$f":"SUM((AP19*AN19)+AP19+AO19)","v":0},null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},{"$f":"SUM((AT19*AR19)+AT19+AS19)","v":0},null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},{"$f":"SUM((AX19*AV19)+AX19+AW19)","v":0},null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},{"$f":"SUM((BB19*AZ19)+BB19+BA19)","v":0},null,null,null,null,538017.07064078411,450840.53129242512,164690.15392819996,0,0,0,0,0,0,0,0,0,null,null,null,null,2035,988857.60193320923,164690.15392819996,538017.07064078411,450840.53129242512,0,0,0,0,0,0,0,0,0,0,null,0,0,164690.15392819996,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y50","v":0},{"$f":"Rental!AD50","v":0}]
[{"$f":"IF(E21=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E21=Retire!$D$12,\"==>\",\"\")","v":""},15,2036,1219312,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},{"$f":"SUM((J20*H20)+J20+I20)","v":569608.00952602725},null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},{"$f":"SUM((N20*L20)+N20+M20)","v":474882.55785704637},null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},{"$f":"SUM((R20*P20)+R20+Q20)","v":174821.56316389196},null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},{"$f":"SUM((V20*T20)+V20+U20)","v":0},null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},{"$f":"SUM((Z20*X20)+Z20+Y20)","v":0},null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},{"$f":"SUM((AD20*AB20)+AD20+AC20)","v":0},null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},{"$f":"SUM((AH20*AF20)+AH20+AG20)","v":0},null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},{"$f":"SUM((AL20*AJ20)+AL20+AK20)","v":0},null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},{"$f":"SUM((AP20*AN20)+AP20+AO20)","v":0},null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},{"$f":"SUM((AT20*AR20)+AT20+AS20)","v":0},null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},{"$f":"SUM((AX20*AV20)+AX20+AW20)","v":0},null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},{"$f":"SUM((BB20*AZ20)+BB20+BA20)","v":0},null,null,null,null,569608.00952602725,474882.55785704637,174821.56316389196,0,0,0,0,0,0,0,0,0,null,null,null,null,2036,1044490.5673830736,174821.56316389196,569608.00952602725,474882.55785704637,0,0,0,0,0,0,0,0,0,0,null,0,0,174821.56316389196,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y51","v":0},{"$f":"Rental!AD51","v":0}]
[{"$f":"IF(E22=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E22=Retire!$D$12,\"==>\",\"\")","v":""},16,2037,1288624,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},{"$f":"SUM((J21*H21)+J21+I21)","v":602936.45004995877},null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},{"$f":"SUM((N21*L21)+N21+M21)","v":500126.68574989866},null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},{"$f":"SUM((R21*P21)+R21+Q21)","v":185560.85695372548},null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},{"$f":"SUM((V21*T21)+V21+U21)","v":0},null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},{"$f":"SUM((Z21*X21)+Z21+Y21)","v":0},null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},{"$f":"SUM((AD21*AB21)+AD21+AC21)","v":0},null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},{"$f":"SUM((AH21*AF21)+AH21+AG21)","v":0},null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},{"$f":"SUM((AL21*AJ21)+AL21+AK21)","v":0},null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},{"$f":"SUM((AP21*AN21)+AP21+AO21)","v":0},null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},{"$f":"SUM((AT21*AR21)+AT21+AS21)","v":0},null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},{"$f":"SUM((AX21*AV21)+AX21+AW21)","v":0},null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},{"$f":"SUM((BB21*AZ21)+BB21+BA21)","v":0},null,null,null,null,602936.45004995877,500126.68574989866,185560.85695372548,0,0,0,0,0,0,0,0,0,null,null,null,null,2037,1103063.1357998573,185560.85695372548,602936.45004995877,500126.68574989866,0,0,0,0,0,0,0,0,0,0,null,0,0,185560.85695372548,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y52","v":0},{"$f":"Rental!AD52","v":0}]
[{"$f":"IF(E23=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E23=Retire!$D$12,\"==>\",\"\")","v":""},17,2038,1361675,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},{"$f":"SUM((J22*H22)+J22+I22)","v":638097.95480270649},null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},{"$f":"SUM((N22*L22)+N22+M22)","v":526633.02003739355},null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},{"$f":"SUM((R22*P22)+R22+Q22)","v":196944.50837094901},null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},{"$f":"SUM((V22*T22)+V22+U22)","v":0},null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},{"$f":"SUM((Z22*X22)+Z22+Y22)","v":0},null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},{"$f":"SUM((AD22*AB22)+AD22+AC22)","v":0},null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},{"$f":"SUM((AH22*AF22)+AH22+AG22)","v":0},null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},{"$f":"SUM((AL22*AJ22)+AL22+AK22)","v":0},null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},{"$f":"SUM((AP22*AN22)+AP22+AO22)","v":0},null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},{"$f":"SUM((AT22*AR22)+AT22+AS22)","v":0},null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},{"$f":"SUM((AX22*AV22)+AX22+AW22)","v":0},null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},{"$f":"SUM((BB22*AZ22)+BB22+BA22)","v":0},null,null,null,null,638097.95480270649,526633.02003739355,196944.50837094901,0,0,0,0,0,0,0,0,0,null,null,null,null,2038,1164730.9748400999,196944.50837094901,638097.95480270649,526633.02003739355,0,0,0,0,0,0,0,0,0,0,null,0,0,196944.50837094901,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y53","v":0},{"$f":"Rental!AD53","v":0}]
[{"$f":"IF(E24=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E24=Retire!$D$12,\"==>\",\"\")","v":""},18,2039,1438669,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},675193.34231685533,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},554464.67103926325,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},209011.17887320596,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,675193.34231685533,554464.67103926325,209011.17887320596,0,0,0,0,0,0,0,0,0,null,null,null,null,2039,1229658.0133561185,209011.17887320596,675193.34231685533,554464.67103926325,0,0,0,0,0,0,0,0,0,0,null,0,0,209011.17887320596,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y54","v":0},{"$f":"Rental!AD54","v":0}]
[{"$f":"IF(E25=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E25=Retire!$D$12,\"==>\",\"\")","v":""},19,{"$f":"E24+1","v":2040},1519819,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},714328.97614428238,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},583687.90459122637,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},221801.84960559831,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,714328.97614428238,583687.90459122637,221801.84960559831,0,0,0,0,0,0,0,0,0,null,null,null,null,2040,1298016.8807355086,221801.84960559831,714328.97614428238,583687.90459122637,0,0,0,0,0,0,0,0,0,0,null,0,0,221801.84960559831,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y55","v":0},{"$f":"Rental!AD55","v":0}]
[{"$f":"IF(E26=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E26=Retire!$D$12,\"==>\",\"\")","v":""},20,2041,1605349,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},755617.06983221788,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},614372.29982078774,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},235359.9605819342,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,755617.06983221788,614372.29982078774,235359.9605819342,0,0,0,0,0,0,0,0,0,null,null,null,null,2041,1369989.3696530056,235359.9605819342,755617.06983221788,614372.29982078774,0,0,0,0,0,0,0,0,0,0,null,0,0,235359.9605819342,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y56","v":0},{"$f":"Rental!AD56","v":0}]
[{"$f":"IF(E27=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E27=Retire!$D$12,\"==>\",\"\")","v":""},21,2042,1695498,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},799176.0086729899,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},646590.91481182713,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},249731.55821685024,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,799176.0086729899,646590.91481182713,249731.55821685024,0,0,0,0,0,0,0,0,0,null,null,null,null,2042,1445766.9234848171,249731.55821685024,799176.0086729899,646590.91481182713,0,0,0,0,0,0,0,0,0,0,null,0,0,249731.55821685024,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y57","v":0},{"$f":"Rental!AD57","v":0}]
[{"$f":"IF(E28=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E28=Retire!$D$12,\"==>\",\"\")","v":""},22,2043,1790517,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},845130.6891500043,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},680420.46055241849,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},264965.45170986129,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,845130.6891500043,680420.46055241849,264965.45170986129,0,0,0,0,0,0,0,0,0,null,null,null,null,2043,1525551.1497024228,264965.45170986129,845130.6891500043,680420.46055241849,0,0,0,0,0,0,0,0,0,0,null,0,0,264965.45170986129,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y58","v":0},{"$f":"Rental!AD58","v":0}]
[{"$f":"IF(E29=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E29=Retire!$D$12,\"==>\",\"\")","v":""},23,2044,1890668,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},893612.87705325452,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},715941.48358003946,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},281113.37881245295,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,893612.87705325452,715941.48358003946,281113.37881245295,0,0,0,0,0,0,0,0,0,null,null,null,null,2044,1609554.3606332941,281113.37881245295,893612.87705325452,715941.48358003946,0,0,0,0,0,0,0,0,0,0,null,0,0,281113.37881245295,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y59","v":0},{"$f":"Rental!AD59","v":0}]
[{"$f":"IF(E30=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E30=Retire!$D$12,\"==>\",\"\")","v":""},24,2045,1996230,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},944761.58529118355,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},753238.55775904143,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},298230.18154120015,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,944761.58529118355,753238.55775904143,298230.18154120015,0,0,0,0,0,0,0,0,0,null,null,null,null,2045,1698000.143050225,298230.18154120015,944761.58529118355,753238.55775904143,0,0,0,0,0,0,0,0,0,0,null,0,0,298230.18154120015,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y60","v":0},{"$f":"Rental!AD60","v":0}]
[{"$f":"IF(E31=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E31=Retire!$D$12,\"==>\",\"\")","v":""},25,2046,2107498,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},998723.47248219862,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},792400.4856469935,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},316373.99243367213,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,998723.47248219862,792400.4856469935,316373.99243367213,0,0,0,0,0,0,0,0,0,null,null,null,null,2046,1791123.9581291922,316373.99243367213,998723.47248219862,792400.4856469935,0,0,0,0,0,0,0,0,0,0,null,0,0,316373.99243367213,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y61","v":0},{"$f":"Rental!AD61","v":0}]
[{"$f":"IF(E32=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E32=Retire!$D$12,\"==>\",\"\")","v":""},26,2047,2224780,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},1055653.2634687196,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},833520.50992934313,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},335606.43197969248,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,1055653.2634687196,833520.50992934313,335606.43197969248,0,0,0,0,0,0,0,0,0,null,null,null,null,2047,1889173.7733980627,335606.43197969248,1055653.2634687196,833520.50992934313,0,0,0,0,0,0,0,0,0,0,null,0,0,335606.43197969248,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y62","v":0},{"$f":"Rental!AD62","v":0}]
[{"$f":"IF(E33=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E33=Retire!$D$12,\"==>\",\"\")","v":""},27,2048,2348404,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},1115714.1929594991,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},876696.53542581026,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},355992.81789847405,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,1115714.1929594991,876696.53542581026,355992.81789847405,0,0,0,0,0,0,0,0,0,null,null,null,null,2048,1992410.7283853092,355992.81789847405,1115714.1929594991,876696.53542581026,0,0,0,0,0,0,0,0,0,0,null,0,0,355992.81789847405,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y63","v":0},{"$f":"Rental!AD63","v":0}]
[{"$f":"IF(E34=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E34=Retire!$D$12,\"==>\",\"\")","v":""},28,2049,2478712,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},1179078.4735722714,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},922031.36219710077,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},377602.38697238249,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,1179078.4735722714,922031.36219710077,377602.38697238249,0,0,0,0,0,0,0,0,0,null,null,null,null,2049,2101109.8357693721,377602.38697238249,1179078.4735722714,922031.36219710077,0,0,0,0,0,0,0,0,0,0,null,0,0,377602.38697238249,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y64","v":0},{"$f":"Rental!AD64","v":0}]
[{"$f":"IF(E35=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E35=Retire!$D$12,\"==>\",\"\")","v":""},29,2050,2616069,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},1245927.7896187464,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},969632.93030695582,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},400508.53019072546,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,1245927.7896187464,969632.93030695582,400508.53019072546,0,0,0,0,0,0,0,0,0,null,null,null,null,2050,2215560.7199257021,400508.53019072546,1245927.7896187464,969632.93030695582,0,0,0,0,0,0,0,0,0,0,null,0,0,400508.53019072546,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y65","v":0},{"$f":"Rental!AD65","v":0}]
[{"$f":"IF(E36=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E36=Retire!$D$12,\"==>\",\"\")","v":""},30,2051,2760857,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},1316453.8180477775,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},1019614.5768223036,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},424789.04200216901,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,1316453.8180477775,1019614.5768223036,424789.04200216901,0,0,0,0,0,0,0,0,0,null,null,null,null,2051,2336068.394870081,424789.04200216901,1316453.8180477775,1019614.5768223036,0,0,0,0,0,0,0,0,0,0,null,0,0,424789.04200216901,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y66","v":0},{"$f":"Rental!AD66","v":0}]
[{"$f":"IF(E37=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E37=Retire!$D$12,\"==>\",\"\")","v":""},31,2052,2913480,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},1390858.7780404054,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},1072095.3056634187,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},450526.38452229917,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,1390858.7780404054,1072095.3056634187,450526.38452229917,0,0,0,0,0,0,0,0,0,null,null,null,null,2052,2462954.0837038243,450526.38452229917,1390858.7780404054,1072095.3056634187,0,0,0,0,0,0,0,0,0,0,null,0,0,450526.38452229917,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y67","v":0},{"$f":"Rental!AD67","v":0}]
[{"$f":"IF(E38=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E38=Retire!$D$12,\"==>\",\"\")","v":""},32,2053,3074364,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},1469356.0108326278,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},1127200.0709465896,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},477807.96759363712,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,1469356.0108326278,1127200.0709465896,477807.96759363712,0,0,0,0,0,0,0,0,0,null,null,null,null,2053,2596556.0817792173,477807.96759363712,1469356.0108326278,1127200.0709465896,0,0,0,0,0,0,0,0,0,0,null,0,0,477807.96759363712,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y68","v":0},{"$f":"Rental!AD68","v":0}]
[{"$f":"IF(E39=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E39=Retire!$D$12,\"==>\",\"\")","v":""},33,2054,3243957,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},1552170.5914284224,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},1185060.074493919,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},506726.44564925536,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,{"$f":"IF($H$6<>\"\",J39,0)","v":1552170.5914284224},{"$f":"IF($L$6<>\"\",N39,0)","v":1185060.074493919},{"$f":"IF($P$6<>\"\",R39,0)","v":506726.44564925536},{"$f":"IF($T$6<>\"\",V39,0)","v":0},{"$f":"IF($X$6<>\"\",Z39,0)","v":0},{"$f":"IF($AB$6<>\"\",AD39,0)","v":0},{"$f":"IF($AF$6<>\"\",AH39,0)","v":0},{"$f":"IF($AJ$6<>\"\",AL39,0)","v":0},{"$f":"IF($AN$6<>\"\",AP39,0)","v":0},{"$f":"IF($AR$6<>\"\",AT39,0)","v":0},{"$f":"IF($AV$6<>\"\",AX39,0)","v":0},{"$f":"IF($AZ$6<>\"\",BB39,0)","v":0},null,null,null,null,2054,2737230.6659223414,{"$f":"SUM(CM39:DB39)","v":506726.44564925536},1552170.5914284224,1185060.074493919,0,0,0,0,0,0,0,0,0,0,null,0,0,506726.44564925536,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y69","v":0},{"$f":"Rental!AD69","v":0}]
[{"$f":"IF(E40=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E40=Retire!$D$12,\"==>\",\"\")","v":""},34,2055,3422733,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},1639539.9739569856,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},1245813.0782186149,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},537380.03238821065,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,1639539.9739569856,1245813.0782186149,537380.03238821065,0,0,0,0,0,0,0,0,0,null,null,null,null,2055,2885353.0521756005,537380.03238821065,1639539.9739569856,1245813.0782186149,0,0,0,0,0,0,0,0,0,0,null,0,0,537380.03238821065,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y70","v":0},{"$f":"Rental!AD70","v":0}]
[{"$f":"IF(E41=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E41=Retire!$D$12,\"==>\",\"\")","v":""},35,{"$f":"E40+1","v":2056},3611191,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},1731714.6725246198,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},1309603.7321295456,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},569872.83433150325,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,1731714.6725246198,1309603.7321295456,569872.83433150325,0,0,0,0,0,0,0,0,0,null,null,null,null,2056,3041318.4046541657,569872.83433150325,1731714.6725246198,1309603.7321295456,0,0,0,0,0,0,0,0,0,0,null,0,0,569872.83433150325,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y71","v":0},{"$f":"Rental!AD71","v":0}]
[{"$f":"IF(E42=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E42=Retire!$D$12,\"==>\",\"\")","v":""},36,2057,3809858,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},1828958.979513474,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},1376583.9187360229,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},604315.20439139346,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,1828958.979513474,1376583.9187360229,604315.20439139346,0,0,0,0,0,0,0,0,0,null,null,null,null,2057,3205542.8982494967,604315.20439139346,1828958.979513474,1376583.9187360229,0,0,0,0,0,0,0,0,0,0,null,0,0,604315.20439139346,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y72","v":0},{"$f":"Rental!AD72","v":0}]
[{"$f":"IF(E43=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E43=Retire!$D$12,\"==>\",\"\")","v":""},37,2058,4019289,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},1931551.7233867152,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},1446913.114672824,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},640824.11665487709,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,1931551.7233867152,1446913.114672824,640824.11665487709,0,0,0,0,0,0,0,0,0,null,null,null,null,2058,3378464.838059539,640824.11665487709,1931551.7233867152,1446913.114672824,0,0,0,0,0,0,0,0,0,0,null,0,0,640824.11665487709,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y73","v":0},{"$f":"Rental!AD73","v":0}]
[{"$f":"IF(E44=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E44=Retire!$D$12,\"==>\",\"\")","v":""},38,2059,4240069,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},2039787.0681729845,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},1520758.7704064653,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},679523.56365416967,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,2039787.0681729845,1520758.7704064653,679523.56365416967,0,0,0,0,0,0,0,0,0,null,null,null,null,2059,3560545.8385794498,679523.56365416967,2039787.0681729845,1520758.7704064653,0,0,0,0,0,0,0,0,0,0,null,0,0,679523.56365416967,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y74","v":0},{"$f":"Rental!AD74","v":0}]
[{"$f":"IF(E45=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E45=Retire!$D$12,\"==>\",\"\")","v":""},39,2060,4472817,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},{"$f":"SUM((J44*H44)+J44+I44)","v":2153975.3569224989},null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},{"$f":"SUM((N44*L44)+N44+M44)","v":1598296.7089267885},null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},{"$f":"SUM((R44*P44)+R44+Q44)","v":720544.97747341986},null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},{"$f":"SUM((V44*T44)+V44+U44)","v":0},null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},{"$f":"SUM((Z44*X44)+Z44+Y44)","v":0},null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},{"$f":"SUM((AD44*AB44)+AD44+AC44)","v":0},null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},{"$f":"SUM((AH44*AF44)+AH44+AG44)","v":0},null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},{"$f":"SUM((AL44*AJ44)+AL44+AK44)","v":0},null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},{"$f":"SUM((AP44*AN44)+AP44+AO44)","v":0},null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},{"$f":"SUM((AT44*AR44)+AT44+AS44)","v":0},null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},{"$f":"SUM((AX44*AV44)+AX44+AW44)","v":0},null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},{"$f":"SUM((BB44*AZ44)+BB44+BA44)","v":0},null,null,null,null,2153975.3569224989,1598296.7089267885,720544.97747341986,0,0,0,0,0,0,0,0,0,null,null,null,null,2060,3752272.0658492874,720544.97747341986,2153975.3569224989,1598296.7089267885,0,0,0,0,0,0,0,0,0,0,null,0,0,720544.97747341986,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y75","v":0},{"$f":"Rental!AD75","v":0}]
[{"$f":"IF(E46=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E46=Retire!$D$12,\"==>\",\"\")","v":""},40,2061,4718183,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},2274444.0015532365,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},1679711.5443731279,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},764027.676121825,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,2274444.0015532365,1679711.5443731279,764027.676121825,0,0,0,0,0,0,0,0,0,null,null,null,null,2061,3954155.5459263641,764027.676121825,2274444.0015532365,1679711.5443731279,0,0,0,0,0,0,0,0,0,0,null,0,0,764027.676121825,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y76","v":0},{"$f":"Rental!AD76","v":0}]
[{"$f":"IF(E47=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E47=Retire!$D$12,\"==>\",\"\")","v":""},41,2062,4976855,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},2401538.4216386643,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},1765197.1215917843,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},810119.33668913448,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,2401538.4216386643,1765197.1215917843,810119.33668913448,0,0,0,0,0,0,0,0,0,null,null,null,null,2062,4166735.5432304488,810119.33668913448,2401538.4216386643,1765197.1215917843,0,0,0,0,0,0,0,0,0,0,null,0,0,810119.33668913448,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y77","v":0},{"$f":"Rental!AD77","v":0}]
[{"$f":"IF(E48=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E48=Retire!$D$12,\"==>\",\"\")","v":""},42,2063,5249557,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},2535623.0348287909,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},1854956.9776713736,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},858976.49689048249,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,2535623.0348287909,1854956.9776713736,858976.49689048249,0,0,0,0,0,0,0,0,0,null,null,null,null,2063,4390580.012500165,858976.49689048249,2535623.0348287909,1854956.9776713736,0,0,0,0,0,0,0,0,0,0,null,0,0,858976.49689048249,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y78","v":0},{"$f":"Rental!AD78","v":0}]
[{"$f":"IF(E49=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E49=Retire!$D$12,\"==>\",\"\")","v":""},43,2064,5537052,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},2677082.3017443744,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},1949204.8265549424,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},910765.08670391142,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,2677082.3017443744,1949204.8265549424,910765.08670391142,0,0,0,0,0,0,0,0,0,null,null,null,null,2064,4626287.1282993164,910765.08670391142,2677082.3017443744,1949204.8265549424,0,0,0,0,0,0,0,0,0,0,null,0,0,910765.08670391142,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y79","v":0},{"$f":"Rental!AD79","v":0}]
[{"$f":"IF(E50=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E50=Retire!$D$12,\"==>\",\"\")","v":""},{"$f":"SUM(D49+1)","v":44},{"$f":"E49+1","v":2065},5840148,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},2826321.8283403153,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},2048165.0678826896,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},965660.99190614605,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,2826321.8283403153,2048165.0678826896,965660.99190614605,0,0,0,0,0,0,0,0,0,null,null,null,null,2065,4874486.8962230049,965660.99190614605,2826321.8283403153,2048165.0678826896,0,0,0,0,0,0,0,0,0,0,null,0,0,965660.99190614605,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y80","v":0},{"$f":"Rental!AD80","v":0}]
[{"$f":"IF(E51=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E51=Retire!$D$12,\"==>\",\"\")","v":""},{"$f":"SUM(D50+1)","v":45},{"$f":"E50+1","v":2066},6159694,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},{"$f":"SUM((J50*H50)+J50+I50)","v":2983769.5288990326},null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},{"$f":"SUM((N50*L50)+N50+M50)","v":2152073.321276824},null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},{"$f":"SUM((R50*P50)+R50+Q50)","v":1023850.6514205148},null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},{"$f":"SUM((V50*T50)+V50+U50)","v":0},null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},{"$f":"SUM((Z50*X50)+Z50+Y50)","v":0},null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},{"$f":"SUM((AD50*AB50)+AD50+AC50)","v":0},null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},{"$f":"SUM((AH50*AF50)+AH50+AG50)","v":0},null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},{"$f":"SUM((AL50*AJ50)+AL50+AK50)","v":0},null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},{"$f":"SUM((AP50*AN50)+AP50+AO50)","v":0},null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},{"$f":"SUM((AT50*AR50)+AT50+AS50)","v":0},null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},{"$f":"SUM((AX50*AV50)+AX50+AW50)","v":0},null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},{"$f":"SUM((BB50*AZ50)+BB50+BA50)","v":0},null,null,null,null,2983769.5288990326,2152073.321276824,1023850.6514205148,0,0,0,0,0,0,0,0,0,null,null,null,null,2066,5135842.8501758566,1023850.6514205148,2983769.5288990326,2152073.321276824,0,0,0,0,0,0,0,0,0,0,null,0,0,1023850.6514205148,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y81","v":0},{"$f":"Rental!AD81","v":0}]
[{"$f":"IF(E52=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E52=Retire!$D$12,\"==>\",\"\")","v":""},{"$f":"SUM(D51+1)","v":46},{"$f":"E51+1","v":2067},6496586,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},{"$f":"SUM((J51*H51)+J51+I51)","v":3149876.8529884797},null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},{"$f":"SUM((N51*L51)+N51+M51)","v":2261176.9873406654},null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},{"$f":"SUM((R51*P51)+R51+Q51)","v":1085531.6905057456},null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},{"$f":"SUM((V51*T51)+V51+U51)","v":0},null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},{"$f":"SUM((Z51*X51)+Z51+Y51)","v":0},null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},{"$f":"SUM((AD51*AB51)+AD51+AC51)","v":0},null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},{"$f":"SUM((AH51*AF51)+AH51+AG51)","v":0},null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},{"$f":"SUM((AL51*AJ51)+AL51+AK51)","v":0},null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},{"$f":"SUM((AP51*AN51)+AP51+AO51)","v":0},null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},{"$f":"SUM((AT51*AR51)+AT51+AS51)","v":0},null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},{"$f":"SUM((AX51*AV51)+AX51+AW51)","v":0},null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},{"$f":"SUM((BB51*AZ51)+BB51+BA51)","v":0},null,null,null,null,3149876.8529884797,2261176.9873406654,1085531.6905057456,0,0,0,0,0,0,0,0,0,null,null,null,null,2067,5411053.8403291451,1085531.6905057456,3149876.8529884797,2261176.9873406654,0,0,0,0,0,0,0,0,0,0,null,0,0,1085531.6905057456,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y82","v":0},{"$f":"Rental!AD82","v":0}]
[{"$f":"IF(E53=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E53=Retire!$D$12,\"==>\",\"\")","v":""},47,2068,6851770,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},3325120.0799028459,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},2375735.8367076986,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},1150913.5919360903,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,3325120.0799028459,2375735.8367076986,1150913.5919360903,0,0,0,0,0,0,0,0,0,null,null,null,null,2068,5700855.9166105445,1150913.5919360903,3325120.0799028459,2375735.8367076986,0,0,0,0,0,0,0,0,0,0,null,0,0,1150913.5919360903,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y83","v":0},{"$f":"Rental!AD83","v":0}]
[{"$f":"IF(E54=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E54=Retire!$D$12,\"==>\",\"\")","v":""},48,2069,7226243,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},3510001.6842975025,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},2496022.6285430836,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},1220218.4074522557,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,3510001.6842975025,2496022.6285430836,1220218.4074522557,0,0,0,0,0,0,0,0,0,null,null,null,null,2069,6006024.3128405865,1220218.4074522557,3510001.6842975025,2496022.6285430836,0,0,0,0,0,0,0,0,0,0,null,0,0,1220218.4074522557,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y84","v":0},{"$f":"Rental!AD84","v":0}]
[{"$f":"IF(E55=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E55=Retire!$D$12,\"==>\",\"\")","v":""},49,2070,7621057,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},3705051.7769338652,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},2622323.7599702375,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},1293681.511899391,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,3705051.7769338652,2622323.7599702375,1293681.511899391,0,0,0,0,0,0,0,0,0,null,null,null,null,2070,6327375.5369041022,1293681.511899391,3705051.7769338652,2622323.7599702375,0,0,0,0,0,0,0,0,0,0,null,0,0,1293681.511899391,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y85","v":0},{"$f":"Rental!AD85","v":0}]
[{"$f":"IF(E56=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E56=Retire!$D$12,\"==>\",\"\")","v":""},50,2071,8037322,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},3910829.6246652277,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},2754939.9479687493,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},1371552.4026133544,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,3910829.6246652277,2754939.9479687493,1371552.4026133544,0,0,0,0,0,0,0,0,0,null,null,null,null,2071,{"$f":"SUM(BZ56:CK56)","v":6665769.572633977},1371552.4026133544,{"$f":"IF($H$5=\"Before tax\",J56,0)","v":3910829.6246652277},{"$f":"IF($L$5=\"Before tax\",N56,0)","v":2754939.9479687493},{"$f":"IF($P$5=\"Before tax\",R56,0)","v":0},{"$f":"IF($T$5=\"Before tax\",V56,0)","v":0},{"$f":"IF($X$5=\"Before tax\",Z56,0)","v":0},{"$f":"IF($AB$5=\"Before tax\",AD56,0)","v":0},{"$f":"IF($AF$5=\"Before tax\",AH56,0)","v":0},{"$f":"IF($AJ$5=\"Before tax\",AL56,0)","v":0},{"$f":"IF($AN$5=\"Before tax\",AP56,0)","v":0},{"$f":"IF($AR$5=\"Before tax\",AT56,0)","v":0},{"$f":"IF($AV$5=\"Before tax\",AX56,0)","v":0},{"$f":"IF($AZ$5=\"Before tax\",BB56,0)","v":0},null,{"$f":"IF($H$5=\"After tax\",J56,0)","v":0},{"$f":"IF($L$5=\"After tax\",N56,0)","v":0},{"$f":"IF($P$5=\"After tax\",R56,0)","v":1371552.4026133544},{"$f":"IF($T$5=\"After tax\",V56,0)","v":0},{"$f":"IF($X$5=\"After tax\",Z56,0)","v":0},{"$f":"IF($AB$5=\"After tax\",AD56,0)","v":0},{"$f":"IF($AF$5=\"After tax\",AH56,0)","v":0},{"$f":"IF($AJ$5=\"After tax\",AL56,0)","v":0},{"$f":"IF($AN$5=\"After tax\",AP56,0)","v":0},{"$f":"IF($AR$5=\"After tax\",AT56,0)","v":0},{"$f":"IF($AV$5=\"After tax\",AX56,0)","v":0},{"$f":"IF($AZ$5=\"After tax\",BB56,0)","v":0},null,null,{"$f":"Rental!Y86","v":0},{"$f":"Rental!AD86","v":0}]
[{"$f":"IF(E57=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E57=Retire!$D$12,\"==>\",\"\")","v":""},51,2072,8476208,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},4127925.254021815,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},2894186.9453671868,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},1454095.5467701557,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,4127925.254021815,2894186.9453671868,1454095.5467701557,0,0,0,0,0,0,0,0,0,null,null,null,null,2072,7022112.1993890014,1454095.5467701557,4127925.254021815,2894186.9453671868,0,0,0,0,0,0,0,0,0,0,null,0,0,1454095.5467701557,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y87","v":0},{"$f":"Rental!AD87","v":0}]
[{"$f":"IF(E58=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E58=Retire!$D$12,\"==>\",\"\")","v":""},{"$f":"SUM(D57+1)","v":52},{"$f":"E57+1","v":2073},8938949,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},{"$f":"SUM((J57*H57)+J57+I57)","v":4356961.1429930152},null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},{"$f":"SUM((N57*L57)+N57+M57)","v":3040396.2926355461},null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},{"$f":"SUM((R57*P57)+R57+Q57)","v":1541591.2795763649},null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},{"$f":"SUM((V57*T57)+V57+U57)","v":0},null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},{"$f":"SUM((Z57*X57)+Z57+Y57)","v":0},null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},{"$f":"SUM((AD57*AB57)+AD57+AC57)","v":0},null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},{"$f":"SUM((AH57*AF57)+AH57+AG57)","v":0},null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},{"$f":"SUM((AL57*AJ57)+AL57+AK57)","v":0},null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},{"$f":"SUM((AP57*AN57)+AP57+AO57)","v":0},null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},{"$f":"SUM((AT57*AR57)+AT57+AS57)","v":0},null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},{"$f":"SUM((AX57*AV57)+AX57+AW57)","v":0},null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},{"$f":"SUM((BB57*AZ57)+BB57+BA57)","v":0},null,null,null,null,4356961.1429930152,3040396.2926355461,1541591.2795763649,0,0,0,0,0,0,0,0,0,null,null,null,null,2073,7397357.4356285613,1541591.2795763649,4356961.1429930152,3040396.2926355461,0,0,0,0,0,0,0,0,0,0,null,0,0,1541591.2795763649,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y88","v":0},{"$f":"Rental!AD88","v":0}]
[{"$f":"IF(E59=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E59=Retire!$D$12,\"==>\",\"\")","v":""},{"$f":"SUM(D58+1)","v":53},{"$f":"E58+1","v":2074},9426847,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},{"$f":"SUM((J58*H58)+J58+I58)","v":4598594.0058576306},null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},{"$f":"SUM((N58*L58)+N58+M58)","v":3193916.1072673234},null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},{"$f":"SUM((R58*P58)+R58+Q58)","v":1634336.7563509468},null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},{"$f":"SUM((V58*T58)+V58+U58)","v":0},null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},{"$f":"SUM((Z58*X58)+Z58+Y58)","v":0},null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},{"$f":"SUM((AD58*AB58)+AD58+AC58)","v":0},null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},{"$f":"SUM((AH58*AF58)+AH58+AG58)","v":0},null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},{"$f":"SUM((AL58*AJ58)+AL58+AK58)","v":0},null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},{"$f":"SUM((AP58*AN58)+AP58+AO58)","v":0},null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},{"$f":"SUM((AT58*AR58)+AT58+AS58)","v":0},null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},{"$f":"SUM((AX58*AV58)+AX58+AW58)","v":0},null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},{"$f":"SUM((BB58*AZ58)+BB58+BA58)","v":0},null,null,null,null,4598594.0058576306,3193916.1072673234,1634336.7563509468,0,0,0,0,0,0,0,0,0,null,null,null,null,2074,7792510.1131249536,1634336.7563509468,4598594.0058576306,3193916.1072673234,0,0,0,0,0,0,0,0,0,0,null,0,0,1634336.7563509468,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y89","v":0},{"$f":"Rental!AD89","v":0}]
[{"$f":"IF(E60=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E60=Retire!$D$12,\"==>\",\"\")","v":""},54,2075,9941276,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},4853516.6761798002,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},3355111.9126306898,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},1732646.9617320036,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,4853516.6761798002,3355111.9126306898,1732646.9617320036,0,0,0,0,0,0,0,0,0,null,null,null,null,2075,8208628.5888104904,1732646.9617320036,4853516.6761798002,3355111.9126306898,0,0,0,0,0,0,0,0,0,0,null,0,0,1732646.9617320036,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y90","v":0},{"$f":"Rental!AD90","v":0}]
[{"$f":"IF(E61=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E61=Retire!$D$12,\"==>\",\"\")","v":""},55,2076,10483683,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},5122460.0933696888,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},3524367.5082622245,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},1836855.7794359238,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,5122460.0933696888,3524367.5082622245,1836855.7794359238,0,0,0,0,0,0,0,0,0,null,null,null,null,2076,8646827.6016319133,1836855.7794359238,5122460.0933696888,3524367.5082622245,0,0,0,0,0,0,0,0,0,0,null,0,0,1836855.7794359238,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y91","v":0},{"$f":"Rental!AD91","v":0}]
[{"$f":"IF(E62=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E62=Retire!$D$12,\"==>\",\"\")","v":""},56,2077,11055598,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},5406195.3985050218,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},3702085.8836753359,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},1947317.1262020792,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,5406195.3985050218,3702085.8836753359,1947317.1262020792,0,0,0,0,0,0,0,0,0,null,null,null,null,2077,9108281.2821803577,1947317.1262020792,5406195.3985050218,3702085.8836753359,0,0,0,0,0,0,0,0,0,0,null,0,0,1947317.1262020792,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y92","v":0},{"$f":"Rental!AD92","v":0}]
[{"$f":"IF(E63=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E63=Retire!$D$12,\"==>\",\"\")","v":""},57,2078,11658632,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},5705536.1454227977,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},3888690.1778591028,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},2064406.153774204,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,5705536.1454227977,3888690.1778591028,2064406.153774204,0,0,0,0,0,0,0,0,0,null,null,null,null,2078,9594226.323281901,2064406.153774204,5705536.1454227977,3888690.1778591028,0,0,0,0,0,0,0,0,0,0,null,0,0,2064406.153774204,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y93","v":0},{"$f":"Rental!AD93","v":0}]
[{"$f":"IF(E64=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E64=Retire!$D$12,\"==>\",\"\")","v":""},58,2079,12294486,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},6021340.6334210513,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},4084624.6867520581,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},2188520.5230006562,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,6021340.6334210513,4084624.6867520581,2188520.5230006562,0,0,0,0,0,0,0,0,0,null,null,null,null,2079,10105965.320173109,2188520.5230006562,6021340.6334210513,4084624.6867520581,0,0,0,0,0,0,0,0,0,0,null,0,0,2188520.5230006562,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y94","v":0},{"$f":"Rental!AD94","v":0}]
[{"$f":"IF(E65=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E65=Retire!$D$12,\"==>\",\"\")","v":""},59,2080,12964952,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},6354514.3682592092,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},4290355.9210896613,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},2320081.7543806955,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,6354514.3682592092,4290355.9210896613,2320081.7543806955,0,0,0,0,0,0,0,0,0,null,null,null,null,2080,10644870.289348871,2320081.7543806955,6354514.3682592092,4290355.9210896613,0,0,0,0,0,0,0,0,0,0,null,0,0,2320081.7543806955,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y95","v":0},{"$f":"Rental!AD95","v":0}]
[{"$f":"IF(E66=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E66=Retire!$D$12,\"==>\",\"\")","v":""},60,2081,13671923,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},6706012.6585134659,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},4506373.7171441447,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},2459536.6596435374,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,6706012.6585134659,4506373.7171441447,2459536.6596435374,0,0,0,0,0,0,0,0,0,null,null,null,null,2081,11212386.375657611,2459536.6596435374,6706012.6585134659,4506373.7171441447,0,0,0,0,0,0,0,0,0,0,null,0,0,2459536.6596435374,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y96","v":0},{"$f":"Rental!AD96","v":0}]
[{"$f":"IF(E67=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E67=Retire!$D$12,\"==>\",\"\")","v":""},61,2082,14417395,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},7076843.3547317069,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},4733192.4030013522,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},2607358.8592221495,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,7076843.3547317069,4733192.4030013522,2607358.8592221495,0,0,0,0,0,0,0,0,0,null,null,null,null,2082,11810035.757733058,2607358.8592221495,7076843.3547317069,4733192.4030013522,0,0,0,0,0,0,0,0,0,0,null,0,0,2607358.8592221495,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y97","v":0},{"$f":"Rental!AD97","v":0}]
[{"$f":"IF(E68=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E68=Retire!$D$12,\"==>\",\"\")","v":""},62,2083,{"$f":"ROUND(BX68+BY68,0)","v":15203472},null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},{"$f":"SUM((J67*H67)+J67+I67)","v":7468069.7392419511},null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},{"$f":"SUM((N67*L67)+N67+M67)","v":4971352.0231514201},null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},{"$f":"SUM((R67*P67)+R67+Q67)","v":2764050.3907754784},null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},{"$f":"SUM((V67*T67)+V67+U67)","v":0},null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},{"$f":"SUM((Z67*X67)+Z67+Y67)","v":0},null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},{"$f":"SUM((AD67*AB67)+AD67+AC67)","v":0},null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},{"$f":"SUM((AH67*AF67)+AH67+AG67)","v":0},null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},{"$f":"SUM((AL67*AJ67)+AL67+AK67)","v":0},null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},{"$f":"SUM((AP67*AN67)+AP67+AO67)","v":0},null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},{"$f":"SUM((AT67*AR67)+AT67+AS67)","v":0},null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},{"$f":"SUM((AX67*AV67)+AX67+AW67)","v":0},null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},{"$f":"SUM((BB67*AZ67)+BB67+BA67)","v":0},null,null,null,null,{"$f":"IF($H$6<>\"\",J68,0)","v":7468069.7392419511},{"$f":"IF($L$6<>\"\",N68,0)","v":4971352.0231514201},{"$f":"IF($P$6<>\"\",R68,0)","v":2764050.3907754784},{"$f":"IF($T$6<>\"\",V68,0)","v":0},{"$f":"IF($X$6<>\"\",Z68,0)","v":0},{"$f":"IF($AB$6<>\"\",AD68,0)","v":0},{"$f":"IF($AF$6<>\"\",AH68,0)","v":0},{"$f":"IF($AJ$6<>\"\",AL68,0)","v":0},{"$f":"IF($AN$6<>\"\",AP68,0)","v":0},{"$f":"IF($AR$6<>\"\",AT68,0)","v":0},{"$f":"IF($AV$6<>\"\",AX68,0)","v":0},{"$f":"IF($AZ$6<>\"\",BB68,0)","v":0},null,null,null,null,2083,{"$f":"SUM(BZ68:CK68)","v":12439421.76239337},2764050.3907754784,{"$f":"IF($H$5=\"Before tax\",J68,0)","v":7468069.7392419511},{"$f":"IF($L$5=\"Before tax\",N68,0)","v":4971352.0231514201},{"$f":"IF($P$5=\"Before tax\",R68,0)","v":0},{"$f":"IF($T$5=\"Before tax\",V68,0)","v":0},{"$f":"IF($X$5=\"Before tax\",Z68,0)","v":0},{"$f":"IF($AB$5=\"Before tax\",AD68,0)","v":0},{"$f":"IF($AF$5=\"Before tax\",AH68,0)","v":0},{"$f":"IF($AJ$5=\"Before tax\",AL68,0)","v":0},{"$f":"IF($AN$5=\"Before tax\",AP68,0)","v":0},{"$f":"IF($AR$5=\"Before tax\",AT68,0)","v":0},{"$f":"IF($AV$5=\"Before tax\",AX68,0)","v":0},{"$f":"IF($AZ$5=\"Before tax\",BB68,0)","v":0},null,{"$f":"IF($H$5=\"After tax\",J68,0)","v":0},{"$f":"IF($L$5=\"After tax\",N68,0)","v":0},{"$f":"IF($P$5=\"After tax\",R68,0)","v":2764050.3907754784},{"$f":"IF($T$5=\"After tax\",V68,0)","v":0},{"$f":"IF($X$5=\"After tax\",Z68,0)","v":0},{"$f":"IF($AB$5=\"After tax\",AD68,0)","v":0},{"$f":"IF($AF$5=\"After tax\",AH68,0)","v":0},{"$f":"IF($AJ$5=\"After tax\",AL68,0)","v":0},{"$f":"IF($AN$5=\"After tax\",AP68,0)","v":0},{"$f":"IF($AR$5=\"After tax\",AT68,0)","v":0},{"$f":"IF($AV$5=\"After tax\",AX68,0)","v":0},{"$f":"IF($AZ$5=\"After tax\",BB68,0)","v":0},null,null,{"$f":"Rental!Y98","v":0},{"$f":"Rental!AD98","v":0}]
[{"$f":"IF(E69=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E69=Retire!$D$12,\"==>\",\"\")","v":""},63,2084,16032377,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},7880813.5749002583,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},5221419.6243089912,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},2930143.4142220072,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,7880813.5749002583,5221419.6243089912,2930143.4142220072,0,0,0,0,0,0,0,0,0,null,null,null,null,2084,13102233.199209251,2930143.4142220072,7880813.5749002583,5221419.6243089912,0,0,0,0,0,0,0,0,0,0,null,0,0,2930143.4142220072,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y99","v":0},{"$f":"Rental!AD99","v":0}]
[{"$f":"IF(E70=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E70=Retire!$D$12,\"==>\",\"\")","v":""},64,2085,16906451,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},8316258.3215197725,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},5483990.6055244412,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},3106202.0190753276,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,8316258.3215197725,5483990.6055244412,3106202.0190753276,0,0,0,0,0,0,0,0,0,null,null,null,null,2085,13800248.927044213,3106202.0190753276,8316258.3215197725,5483990.6055244412,0,0,0,0,0,0,0,0,0,0,null,0,0,3106202.0190753276,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y100","v":0},{"$f":"Rental!AD100","v":0}]
[{"$f":"IF(E71=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E71=Retire!$D$12,\"==>\",\"\")","v":""},65,2086,17828167,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},8775652.5292033609,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},5759690.1358006634,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},3292824.1402198472,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,8775652.5292033609,5759690.1358006634,3292824.1402198472,0,0,0,0,0,0,0,0,0,null,null,null,null,2086,14535342.665004024,{"$f":"SUM(CM71:DB71)","v":3292824.1402198472},8775652.5292033609,5759690.1358006634,0,0,0,0,0,0,0,0,0,0,null,0,0,3292824.1402198472,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y101","v":0},{"$f":"Rental!AD101","v":0}]
[{"$f":"IF(E72=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E72=Retire!$D$12,\"==>\",\"\")","v":""},66,2087,18800132,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},9260313.4183095451,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},6049174.6425906969,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},3490643.5886330381,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,9260313.4183095451,6049174.6425906969,3490643.5886330381,0,0,0,0,0,0,0,0,0,null,null,null,null,2087,15309488.060900241,3490643.5886330381,9260313.4183095451,6049174.6425906969,0,0,0,0,0,0,0,0,0,0,null,0,0,3490643.5886330381,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y102","v":0},{"$f":"Rental!AD102","v":0}]
[{"$f":"IF(E73=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E73=Retire!$D$12,\"==>\",\"\")","v":""},67,2088,19825096,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},9771630.6563165709,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},6353133.3747202316,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},3700332.2039510203,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,9771630.6563165709,6353133.3747202316,3700332.2039510203,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"BW72+1","v":2088},16124764.031036802,3700332.2039510203,9771630.6563165709,6353133.3747202316,0,0,0,0,0,0,0,0,0,0,null,0,0,3700332.2039510203,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y103","v":0},{"$f":"Rental!AD103","v":0}]
[{"$f":"IF(E74=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E74=Retire!$D$12,\"==>\",\"\")","v":""},68,2089,20905963,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},10311070.342413982,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},6672290.0434562434,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},3922602.1361880815,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,10311070.342413982,6672290.0434562434,3922602.1361880815,0,0,0,0,0,0,0,0,0,null,null,null,null,2089,16983360.385870226,3922602.1361880815,10311070.342413982,6672290.0434562434,0,0,0,0,0,0,0,0,0,0,null,0,0,3922602.1361880815,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y104","v":0},{"$f":"Rental!AD104","v":0}]
[{"$f":"IF(E75=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E75=Retire!$D$12,\"==>\",\"\")","v":""},69,2090,22045792,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},10880179.211246751,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},7007404.5456290552,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},4158208.2643593661,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,10880179.211246751,7007404.5456290552,4158208.2643593661,0,0,0,0,0,0,0,0,0,null,null,null,null,2090,17887583.756875806,4158208.2643593661,10880179.211246751,7007404.5456290552,0,0,0,0,0,0,0,0,0,0,null,0,0,4158208.2643593661,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y105","v":0},{"$f":"Rental!AD105","v":0}]
[{"$f":"IF(E76=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E76=Retire!$D$12,\"==>\",\"\")","v":""},70,2091,23247815,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},11480589.067865323,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},7359274.7729105083,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},4407950.7602209281,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,11480589.067865323,7359274.7729105083,4407950.7602209281,0,0,0,0,0,0,0,0,0,null,null,null,null,2091,18839863.840775833,4407950.7602209281,11480589.067865323,7359274.7729105083,0,0,0,0,0,0,0,0,0,0,null,0,0,4407950.7602209281,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y106","v":0},{"$f":"Rental!AD106","v":0}]
[{"$f":"IF(E77=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E77=Retire!$D$12,\"==>\",\"\")","v":""},71,2092,24515438,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},12114021.466597917,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},7728738.511556034,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},4672677.8058341835,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,12114021.466597917,7728738.511556034,4672677.8058341835,0,0,0,0,0,0,0,0,0,null,null,null,null,2092,19842759.978153951,4672677.8058341835,12114021.466597917,7728738.511556034,0,0,0,0,0,0,0,0,0,0,null,0,0,4672677.8058341835,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y107","v":0},{"$f":"Rental!AD107","v":0}]
[{"$f":"IF(E78=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E78=Retire!$D$12,\"==>\",\"\")","v":""},72,2093,25852257,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},12782292.647260802,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},8116675.4371338356,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},4953288.4741842346,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,12782292.647260802,8116675.4371338356,4953288.4741842346,0,0,0,0,0,0,0,0,0,null,null,null,null,2093,20898968.084394637,4953288.4741842346,12782292.647260802,8116675.4371338356,0,0,0,0,0,0,0,0,0,0,null,0,0,4953288.4741842346,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y108","v":0},{"$f":"Rental!AD108","v":0}]
[{"$f":"IF(E79=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E79=Retire!$D$12,\"==>\",\"\")","v":""},73,2094,27262064,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},13487318.742860146,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},8524009.2089905273,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},5250735.7826352883,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,13487318.742860146,8524009.2089905273,5250735.7826352883,0,0,0,0,0,0,0,0,0,null,null,null,null,2094,22011327.951850675,5250735.7826352883,13487318.742860146,8524009.2089905273,0,0,0,0,0,0,0,0,0,0,null,0,0,5250735.7826352883,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y109","v":0},{"$f":"Rental!AD109","v":0}]
[{"$f":"IF(E80=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E80=Retire!$D$12,\"==>\",\"\")","v":""},74,2095,28748861,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},14231121.273717454,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},8951709.6694400534,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},5566029.9295934057,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,14231121.273717454,8951709.6694400534,5566029.9295934057,0,0,0,0,0,0,0,0,0,null,null,null,null,2095,23182830.943157509,5566029.9295934057,14231121.273717454,8951709.6694400534,0,0,0,0,0,0,0,0,0,0,null,0,0,5566029.9295934057,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y110","v":0},{"$f":"Rental!AD110","v":0}]
[{"$f":"IF(E81=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E81=Retire!$D$12,\"==>\",\"\")","v":""},75,2096,30316870,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},15015832.943771914,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},9400795.1529120561,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},5900241.7253690101,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,15015832.943771914,9400795.1529120561,5900241.7253690101,0,0,0,0,0,0,0,0,0,null,null,null,null,2096,24416628.096683972,5900241.7253690101,15015832.943771914,9400795.1529120561,0,0,0,0,0,0,0,0,0,0,null,0,0,5900241.7253690101,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y111","v":0},{"$f":"Rental!AD111","v":0}]
[{"$f":"IF(E82=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E82=Retire!$D$12,\"==>\",\"\")","v":""},76,2097,31970545,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},15843703.755679369,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},9872334.9105576593,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},6254506.228891151,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,15843703.755679369,9872334.9105576593,6254506.228891151,0,0,0,0,0,0,0,0,0,null,null,null,null,2097,25716038.666237026,6254506.228891151,15843703.755679369,9872334.9105576593,0,0,0,0,0,0,0,0,0,0,null,0,0,6254506.228891151,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y112","v":0},{"$f":"Rental!AD112","v":0}]
[{"$f":"IF(E83=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E83=Retire!$D$12,\"==>\",\"\")","v":""},77,2098,33714586,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},16717107.462241733,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},10367451.656085541,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},6630026.6026246203,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,16717107.462241733,10367451.656085541,6630026.6026246203,0,0,0,0,0,0,0,0,0,null,null,null,null,2098,27084559.118327275,6630026.6026246203,16717107.462241733,10367451.656085541,0,0,0,0,0,0,0,0,0,0,null,0,0,6630026.6026246203,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y113","v":0},{"$f":"Rental!AD113","v":0}]
[{"$f":"IF(E84=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E84=Retire!$D$12,\"==>\",\"\")","v":""},78,2099,35553951,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},17638548.372665029,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},10887324.238889819,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},7028078.1987820975,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,17638548.372665029,10887324.238889819,7028078.1987820975,0,0,0,0,0,0,0,0,0,null,null,null,null,2099,28525872.611554846,7028078.1987820975,17638548.372665029,10887324.238889819,0,0,0,0,0,0,0,0,0,0,null,0,0,7028078.1987820975,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y114","v":0},{"$f":"Rental!AD114","v":0}]
[{"$f":"IF(E85=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E85=Retire!$D$12,\"==>\",\"\")","v":""},79,2100,37493872,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},18610668.533161607,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},11433190.45083431,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},7450012.890709023,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,18610668.533161607,11433190.45083431,7450012.890709023,0,0,0,0,0,0,0,0,0,null,null,null,null,2100,30043858.983995914,7450012.890709023,18610668.533161607,11433190.45083431,0,0,0,0,0,0,0,0,0,0,null,0,0,7450012.890709023,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y115","v":0},{"$f":"Rental!AD115","v":0}]
[{"$f":"IF(E86=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E86=Retire!$D$12,\"==>\",\"\")","v":""},80,2101,39539869,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},19636255.302485496,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},12006349.973376025,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},7897263.6641515642,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,19636255.302485496,12006349.973376025,7897263.6641515642,0,0,0,0,0,0,0,0,0,null,null,null,null,2101,31642605.27586152,7897263.6641515642,19636255.302485496,12006349.973376025,0,0,0,0,0,0,0,0,0,0,null,0,0,7897263.6641515642,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y116","v":0},{"$f":"Rental!AD116","v":0}]
[{"$f":"IF(E87=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E87=Retire!$D$12,\"==>\",\"\")","v":""},81,2102,41697766,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},20718249.344122197,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},12608167.472044826,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},8371349.4840006577,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,20718249.344122197,12608167.472044826,8371349.4840006577,0,0,0,0,0,0,0,0,0,null,null,null,null,2102,33326416.816167023,8371349.4840006577,20718249.344122197,12608167.472044826,0,0,0,0,0,0,0,0,0,0,null,0,0,8371349.4840006577,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y117","v":0},{"$f":"Rental!AD117","v":0}]
[{"$f":"IF(E88=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E88=Retire!$D$12,\"==>\",\"\")","v":""},82,2103,43973709,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},21859753.058048919,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},13240075.845647067,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},8873880.4530406967,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,21859753.058048919,13240075.845647067,8873880.4530406967,0,0,0,0,0,0,0,0,0,null,null,null,null,2103,35099828.903695986,8873880.4530406967,21859753.058048919,13240075.845647067,0,0,0,0,0,0,0,0,0,0,null,0,0,8873880.4530406967,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y118","v":0},{"$f":"Rental!AD118","v":0}]
[{"$f":"IF(E89=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E89=Retire!$D$12,\"==>\",\"\")","v":""},83,2104,46374182,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},23064039.476241611,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},13903579.637929421,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},9406563.2802231386,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,23064039.476241611,13903579.637929421,9406563.2802231386,0,0,0,0,0,0,0,0,0,null,null,null,null,2104,36967619.114171028,9406563.2802231386,23064039.476241611,13903579.637929421,0,0,0,0,0,0,0,0,0,0,null,0,0,9406563.2802231386,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y119","v":0},{"$f":"Rental!AD119","v":0}]
[{"$f":"IF(E90=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E90=Retire!$D$12,\"==>\",\"\")","v":""},84,2105,48906027,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},24334561.647434898,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},14600258.619825892,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},9971207.0770365261,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,24334561.647434898,14600258.619825892,9971207.0770365261,0,0,0,0,0,0,0,0,0,null,null,null,null,2105,38934820.26726079,9971207.0770365261,24334561.647434898,14600258.619825892,0,0,0,0,0,0,0,0,0,0,null,0,0,9971207.0770365261,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y120","v":0},{"$f":"Rental!AD120","v":0}]
[{"$f":"IF(E91=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E91=Retire!$D$12,\"==>\",\"\")","v":""},85,2106,51576464,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},25674962.538043816,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},15331771.550817186,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},10569729.501658717,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,25674962.538043816,15331771.550817186,10569729.501658717,0,0,0,0,0,0,0,0,0,null,null,null,null,2106,41006734.088861004,10569729.501658717,25674962.538043816,15331771.550817186,0,0,0,0,0,0,0,0,0,0,null,0,0,10569729.501658717,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y121","v":0},{"$f":"Rental!AD121","v":0}]
[{"$f":"IF(E92=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E92=Retire!$D$12,\"==>\",\"\")","v":""},86,2107,54393109,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},27089085.477636226,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},16099860.128358046,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},11204163.27175824,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,27089085.477636226,16099860.128358046,11204163.27175824,0,0,0,0,0,0,0,0,0,null,null,null,null,2107,43188945.605994269,11204163.27175824,27089085.477636226,16099860.128358046,0,0,0,0,0,0,0,0,0,0,null,0,0,11204163.27175824,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y122","v":0},{"$f":"Rental!AD122","v":0}]
[{"$f":"IF(E93=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E93=Retire!$D$12,\"==>\",\"\")","v":""},87,2108,57364001,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},28580985.178906217,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},16906353.134775948,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},11876663.068063734,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,28580985.178906217,16906353.134775948,11876663.068063734,0,0,0,0,0,0,0,0,0,null,null,null,null,2108,45487338.313682169,11876663.068063734,28580985.178906217,16906353.134775948,0,0,0,0,0,0,0,0,0,0,null,0,0,11876663.068063734,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y123","v":0},{"$f":"Rental!AD123","v":0}]
[{"$f":"IF(E94=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E94=Retire!$D$12,\"==>\",\"\")","v":""},88,2109,60497623,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},30154939.363746058,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},17753170.791514747,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},12589512.852147559,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,30154939.363746058,17753170.791514747,12589512.852147559,0,0,0,0,0,0,0,0,0,null,null,null,null,2109,47908110.155260801,12589512.852147559,30154939.363746058,17753170.791514747,0,0,0,0,0,0,0,0,0,0,null,0,0,12589512.852147559,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y124","v":0},{"$f":"Rental!AD124","v":0}]
[{"$f":"IF(E95=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E95=Retire!$D$12,\"==>\",\"\")","v":""},89,2110,63802924,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},31815461.028752092,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},18642329.331090484,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},13345133.623276412,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,31815461.028752092,18642329.331090484,13345133.623276412,0,0,0,0,0,0,0,0,0,null,null,null,null,2110,50457790.359842576,13345133.623276412,31815461.028752092,18642329.331090484,0,0,0,0,0,0,0,0,0,0,null,0,0,13345133.623276412,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y125","v":0},{"$f":"Rental!AD125","v":0}]
[{"$f":"IF(E96=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E96=Retire!$D$12,\"==>\",\"\")","v":""},90,2111,67289349,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},33567311.385333456,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},19575945.797645006,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},14146091.640672997,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,33567311.385333456,19575945.797645006,14146091.640672997,0,0,0,0,0,0,0,0,0,null,null,null,null,2111,53143257.182978466,14146091.640672997,33567311.385333456,19575945.797645006,0,0,0,0,0,0,0,0,0,0,null,0,0,14146091.640672997,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y126","v":0},{"$f":"Rental!AD126","v":0}]
[{"$f":"IF(E97=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E97=Retire!$D$12,\"==>\",\"\")","v":""},91,2112,70966864,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},35415513.511526793,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},20556243.087527256,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},14995107.139113376,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,35415513.511526793,20556243.087527256,14995107.139113376,0,0,0,0,0,0,0,0,0,null,null,null,null,2112,55971756.599054053,14995107.139113376,35415513.511526793,20556243.087527256,0,0,0,0,0,0,0,0,0,0,null,0,0,14995107.139113376,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y127","v":0},{"$f":"Rental!AD127","v":0}]
[{"$f":"IF(E98=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E98=Retire!$D$12,\"==>\",\"\")","v":""},92,2113,74845986,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},37365366.75466077,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},21585555.241903618,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},15895063.567460179,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,37365366.75466077,21585555.241903618,15895063.567460179,0,0,0,0,0,0,0,0,0,null,null,null,null,2113,58950921.996564388,15895063.567460179,37365366.75466077,21585555.241903618,0,0,0,0,0,0,0,0,0,0,null,0,0,15895063.567460179,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y128","v":0},{"$f":"Rental!AD128","v":0}]
[{"$f":"IF(E99=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E99=Retire!$D$12,\"==>\",\"\")","v":""},93,2114,78937812,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},39422461.926167116,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},22666333.003998797,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},16849017.381507792,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,39422461.926167116,22666333.003998797,16849017.381507792,0,0,0,0,0,0,0,0,0,null,null,null,null,2114,62088794.930165917,16849017.381507792,39422461.926167116,22666333.003998797,0,0,0,0,0,0,0,0,0,0,null,0,0,16849017.381507792,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y129","v":0},{"$f":"Rental!AD129","v":0}]
[{"$f":"IF(E100=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E100=Retire!$D$12,\"==>\",\"\")","v":""},94,2115,83254055,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},41592697.332106307,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},23801149.654198736,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},17860208.424398258,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,41592697.332106307,23801149.654198736,17860208.424398258,0,0,0,0,0,0,0,0,0,null,null,null,null,2115,65393846.986305043,17860208.424398258,41592697.332106307,23801149.654198736,0,0,0,0,0,0,0,0,0,0,null,0,0,17860208.424398258,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y130","v":0},{"$f":"Rental!AD130","v":0}]
[{"$f":"IF(E101=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E101=Retire!$D$12,\"==>\",\"\")","v":""},95,2116,87807074,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},43882295.685372151,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},24992707.136908673,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},18932070.929862153,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,43882295.685372151,24992707.136908673,18932070.929862153,0,0,0,0,0,0,0,0,0,null,null,null,null,2116,68875002.822280824,18932070.929862153,43882295.685372151,24992707.136908673,0,0,0,0,0,0,0,0,0,0,null,0,0,18932070.929862153,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y131","v":0},{"$f":"Rental!AD131","v":0}]
[{"$f":"IF(E102=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E102=Retire!$D$12,\"==>\",\"\")","v":""},96,2117,92609910,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},46297821.94806762,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},26243842.493754108,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},20068245.18565388,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,46297821.94806762,26243842.493754108,20068245.18565388,0,0,0,0,0,0,0,0,0,null,null,null,null,2117,72541664.441821724,20068245.18565388,46297821.94806762,26243842.493754108,0,0,0,0,0,0,0,0,0,0,null,0,0,20068245.18565388,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y132","v":0},{"$f":"Rental!AD132","v":0}]
[{"$f":"IF(E103=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E103=Retire!$D$12,\"==>\",\"\")","v":""},97,2118,97676327,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},48846202.155211337,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},27557534.618441813,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},21272589.896793112,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,48846202.155211337,27557534.618441813,21272589.896793112,0,0,0,0,0,0,0,0,0,null,null,null,null,2118,76403736.77365315,{"$f":"SUM(CM103:DB103)","v":21272589.896793112},48846202.155211337,27557534.618441813,0,0,0,0,0,0,0,0,0,0,null,0,0,21272589.896793112,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y133","v":0},{"$f":"Rental!AD133","v":0}]
[{"$f":"IF(E104=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E104=Retire!$D$12,\"==>\",\"\")","v":""},98,2119,103020850,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},51534743.273747958,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},28936911.349363904,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},22549195.290600698,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,51534743.273747958,28936911.349363904,22549195.290600698,0,0,0,0,0,0,0,0,0,null,null,null,null,2119,80471654.623111859,22549195.290600698,51534743.273747958,28936911.349363904,0,0,0,0,0,0,0,0,0,0,null,0,0,22549195.290600698,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y134","v":0},{"$f":"Rental!AD134","v":0}]
[{"$f":"IF(E105=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E105=Retire!$D$12,\"==>\",\"\")","v":""},99,2120,108658808,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},54371154.153804094,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},30385256.916832101,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},23902397.00803674,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,54371154.153804094,30385256.916832101,23902397.00803674,0,0,0,0,0,0,0,0,0,null,null,null,null,2120,84756411.070636198,23902397.00803674,54371154.153804094,30385256.916832101,0,0,0,0,0,0,0,0,0,0,null,0,0,23902397.00803674,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y135","v":0},{"$f":"Rental!AD135","v":0}]
[{"$f":"IF(E106=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E106=Retire!$D$12,\"==>\",\"\")","v":""},100,2121,114606378,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},57363567.632263318,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},31906019.762673706,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},25336790.828518946,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,57363567.632263318,31906019.762673706,25336790.828518946,0,0,0,0,0,0,0,0,0,null,null,null,null,2121,89269587.394937024,25336790.828518946,57363567.632263318,31906019.762673706,0,0,0,0,0,0,0,0,0,0,null,0,0,25336790.828518946,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y136","v":0},{"$f":"Rental!AD136","v":0}]
[{"$f":"IF(E107=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E107=Retire!$D$12,\"==>\",\"\")","v":""},101,2122,120880633,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},60520563.852037802,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},33502820.75080739,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},26857248.278230082,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,60520563.852037802,33502820.75080739,26857248.278230082,0,0,0,0,0,0,0,0,0,null,null,null,null,2122,94023384.602845192,26857248.278230082,60520563.852037802,33502820.75080739,0,0,0,0,0,0,0,0,0,0,null,0,0,26857248.278230082,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y137","v":0},{"$f":"Rental!AD137","v":0}]
[{"$f":"IF(E108=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E108=Retire!$D$12,\"==>\",\"\")","v":""},102,2123,127499590,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},63851194.863899879,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},35179461.788347758,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},28468933.174923886,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,63851194.863899879,35179461.788347758,28468933.174923886,0,0,0,0,0,0,0,0,0,null,null,null,null,2123,99030656.652247638,28468933.174923886,63851194.863899879,35179461.788347758,0,0,0,0,0,0,0,0,0,0,null,0,0,28468933.174923886,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y138","v":0},{"$f":"Rental!AD138","v":0}]
[{"$f":"IF(E109=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E109=Retire!$D$12,\"==>\",\"\")","v":""},103,2124,134482265,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},67365010.581414372,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},36939934.877765149,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},30177319.165419318,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,67365010.581414372,36939934.877765149,30177319.165419318,0,0,0,0,0,0,0,0,0,null,null,null,null,2124,104304945.45917952,30177319.165419318,67365010.581414372,36939934.877765149,0,0,0,0,0,0,0,0,0,0,null,0,0,30177319.165419318,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y139","v":0},{"$f":"Rental!AD139","v":0}]
[{"$f":"IF(E110=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E110=Retire!$D$12,\"==>\",\"\")","v":""},104,2125,141848726,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},71072086.163392156,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},38788431.621653408,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},31988208.315344475,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,71072086.163392156,38788431.621653408,31988208.315344475,0,0,0,0,0,0,0,0,0,null,null,null,null,2125,109860517.78504556,31988208.315344475,71072086.163392156,38788431.621653408,0,0,0,0,0,0,0,0,0,0,null,0,0,31988208.315344475,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y140","v":0},{"$f":"Rental!AD140","v":0}]
[{"$f":"IF(E111=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E111=Retire!$D$12,\"==>\",\"\")","v":""},105,2126,149620155,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},74983050.902378723,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},40729353.20273608,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},33907750.814265147,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,74983050.902378723,40729353.20273608,33907750.814265147,0,0,0,0,0,0,0,0,0,null,null,null,null,2126,115712404.1051148,33907750.814265147,74983050.902378723,40729353.20273608,0,0,0,0,0,0,0,0,0,0,null,0,0,33907750.814265147,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y141","v":0},{"$f":"Rental!AD141","v":0}]
[{"$f":"IF(E112=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E112=Retire!$D$12,\"==>\",\"\")","v":""},106,2127,157818905,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},79109118.702009559,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},42767320.862872884,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},35942465.863121055,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,79109118.702009559,42767320.862872884,35942465.863121055,0,0,0,0,0,0,0,0,0,null,null,null,null,2127,121876439.56488244,35942465.863121055,79109118.702009559,42767320.862872884,0,0,0,0,0,0,0,0,0,0,null,0,0,35942465.863121055,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y142","v":0},{"$f":"Rental!AD142","v":0}]
[{"$f":"IF(E113=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E113=Retire!$D$12,\"==>\",\"\")","v":""},107,2128,166468571,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},83462120.230620086,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},44907186.906016529,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},38099263.814908318,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,83462120.230620086,44907186.906016529,38099263.814908318,0,0,0,0,0,0,0,0,0,null,null,null,null,2128,128369307.13663661,38099263.814908318,83462120.230620086,44907186.906016529,0,0,0,0,0,0,0,0,0,0,null,0,0,38099263.814908318,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y143","v":0},{"$f":"Rental!AD143","v":0}]
[{"$f":"IF(E114=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E114=Retire!$D$12,\"==>\",\"\")","v":""},108,2129,175594053,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},88054536.843304187,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},47154046.251317352,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},40385469.643802814,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,88054536.843304187,47154046.251317352,40385469.643802814,0,0,0,0,0,0,0,0,0,null,null,null,null,2129,135208583.09462154,40385469.643802814,88054536.843304187,47154046.251317352,0,0,0,0,0,0,0,0,0,0,null,0,0,40385469.643802814,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y144","v":0},{"$f":"Rental!AD144","v":0}]
[{"$f":"IF(E115=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E115=Retire!$D$12,\"==>\",\"\")","v":""},109,2130,185221633,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},92899536.369685918,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},49513248.563883223,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},42808847.822430983,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,92899536.369685918,49513248.563883223,42808847.822430983,0,0,0,0,0,0,0,0,0,null,null,null,null,2130,142412784.93356913,42808847.822430983,92899536.369685918,49513248.563883223,0,0,0,0,0,0,0,0,0,0,null,0,0,42808847.822430983,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y145","v":0},{"$f":"Rental!AD145","v":0}]
[{"$f":"IF(E116=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E116=Retire!$D$12,\"==>\",\"\")","v":""},110,2131,195379051,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},98011010.870018646,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},51990410.99207738,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},45377628.691776842,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,98011010.870018646,51990410.99207738,45377628.691776842,0,0,0,0,0,0,0,0,0,null,null,null,null,2131,150001421.86209601,45377628.691776842,98011010.870018646,51990410.99207738,0,0,0,0,0,0,0,0,0,0,null,0,0,45377628.691776842,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y146","v":0},{"$f":"Rental!AD146","v":0}]
[{"$f":"IF(E117=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E117=Retire!$D$12,\"==>\",\"\")","v":""},111,2132,{"$f":"ROUND(BX117+BY117,0)","v":206095584},null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},{"$f":"SUM((J116*H116)+J116+I116)","v":103403616.46786967},null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},{"$f":"SUM((N116*L116)+N116+M116)","v":54591431.541681252},null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},{"$f":"SUM((R116*P116)+R116+Q116)","v":48100536.413283452},null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},{"$f":"SUM((V116*T116)+V116+U116)","v":0},null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},{"$f":"SUM((Z116*X116)+Z116+Y116)","v":0},null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},{"$f":"SUM((AD116*AB116)+AD116+AC116)","v":0},null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},{"$f":"SUM((AH116*AF116)+AH116+AG116)","v":0},null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},{"$f":"SUM((AL116*AJ116)+AL116+AK116)","v":0},null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},{"$f":"SUM((AP116*AN116)+AP116+AO116)","v":0},null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},{"$f":"SUM((AT116*AR116)+AT116+AS116)","v":0},null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},{"$f":"SUM((AX116*AV116)+AX116+AW116)","v":0},null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},{"$f":"SUM((BB116*AZ116)+BB116+BA116)","v":0},null,null,null,null,{"$f":"IF($H$6<>\"\",J117,0)","v":103403616.46786967},{"$f":"IF($L$6<>\"\",N117,0)","v":54591431.541681252},{"$f":"IF($P$6<>\"\",R117,0)","v":48100536.413283452},{"$f":"IF($T$6<>\"\",V117,0)","v":0},{"$f":"IF($X$6<>\"\",Z117,0)","v":0},{"$f":"IF($AB$6<>\"\",AD117,0)","v":0},{"$f":"IF($AF$6<>\"\",AH117,0)","v":0},{"$f":"IF($AJ$6<>\"\",AL117,0)","v":0},{"$f":"IF($AN$6<>\"\",AP117,0)","v":0},{"$f":"IF($AR$6<>\"\",AT117,0)","v":0},{"$f":"IF($AV$6<>\"\",AX117,0)","v":0},{"$f":"IF($AZ$6<>\"\",BB117,0)","v":0},null,null,null,null,2132,{"$f":"SUM(BZ117:CK117)","v":157995048.00955093},48100536.413283452,{"$f":"IF($H$5=\"Before tax\",J117,0)","v":103403616.46786967},{"$f":"IF($L$5=\"Before tax\",N117,0)","v":54591431.541681252},{"$f":"IF($P$5=\"Before tax\",R117,0)","v":0},{"$f":"IF($T$5=\"Before tax\",V117,0)","v":0},{"$f":"IF($X$5=\"Before tax\",Z117,0)","v":0},{"$f":"IF($AB$5=\"Before tax\",AD117,0)","v":0},{"$f":"IF($AF$5=\"Before tax\",AH117,0)","v":0},{"$f":"IF($AJ$5=\"Before tax\",AL117,0)","v":0},{"$f":"IF($AN$5=\"Before tax\",AP117,0)","v":0},{"$f":"IF($AR$5=\"Before tax\",AT117,0)","v":0},{"$f":"IF($AV$5=\"Before tax\",AX117,0)","v":0},{"$f":"IF($AZ$5=\"Before tax\",BB117,0)","v":0},null,{"$f":"IF($H$5=\"After tax\",J117,0)","v":0},{"$f":"IF($L$5=\"After tax\",N117,0)","v":0},{"$f":"IF($P$5=\"After tax\",R117,0)","v":48100536.413283452},{"$f":"IF($T$5=\"After tax\",V117,0)","v":0},{"$f":"IF($X$5=\"After tax\",Z117,0)","v":0},{"$f":"IF($AB$5=\"After tax\",AD117,0)","v":0},{"$f":"IF($AF$5=\"After tax\",AH117,0)","v":0},{"$f":"IF($AJ$5=\"After tax\",AL117,0)","v":0},{"$f":"IF($AN$5=\"After tax\",AP117,0)","v":0},{"$f":"IF($AR$5=\"After tax\",AT117,0)","v":0},{"$f":"IF($AV$5=\"After tax\",AX117,0)","v":0},{"$f":"IF($AZ$5=\"After tax\",BB117,0)","v":0},null,null,{"$f":"Rental!Y147","v":0},{"$f":"Rental!AD147","v":0}]
[{"$f":"IF(E118=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E118=Retire!$D$12,\"==>\",\"\")","v":""},112,2133,217402137,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},109092815.37360249,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},57322503.118765317,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},50986818.598080456,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,109092815.37360249,57322503.118765317,50986818.598080456,0,0,0,0,0,0,0,0,0,null,null,null,null,2133,166415318.4923678,50986818.598080456,109092815.37360249,57322503.118765317,0,0,0,0,0,0,0,0,0,0,null,0,0,50986818.598080456,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y148","v":0},{"$f":"Rental!AD148","v":0}]
[{"$f":"IF(E119=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E119=Retire!$D$12,\"==>\",\"\")","v":""},113,2134,229331326,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},115094920.21915063,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},60190128.274703585,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},54046277.713965282,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,115094920.21915063,60190128.274703585,54046277.713965282,0,0,0,0,0,0,0,0,0,null,null,null,null,2134,175285048.49385422,54046277.713965282,115094920.21915063,60190128.274703585,0,0,0,0,0,0,0,0,0,0,null,0,0,54046277.713965282,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y149","v":0},{"$f":"Rental!AD149","v":0}]
[{"$f":"IF(E120=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E120=Retire!$D$12,\"==>\",\"\")","v":""},114,2135,241917580,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},121427140.83120392,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},63201134.688438766,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},57289304.376803197,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,121427140.83120392,63201134.688438766,57289304.376803197,0,0,0,0,0,0,0,0,0,null,null,null,null,2135,184628275.51964268,57289304.376803197,121427140.83120392,63201134.688438766,0,0,0,0,0,0,0,0,0,0,null,0,0,57289304.376803197,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y150","v":0},{"$f":"Rental!AD150","v":0}]
[{"$f":"IF(E121=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E121=Retire!$D$12,\"==>\",\"\")","v":""},115,2136,255197238,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},128107633.57692014,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},66362691.422860704,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},60726912.63941139,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,128107633.57692014,66362691.422860704,60726912.63941139,0,0,0,0,0,0,0,0,0,null,null,null,null,2136,194470324.99978083,60726912.63941139,128107633.57692014,66362691.422860704,0,0,0,0,0,0,0,0,0,0,null,0,0,60726912.63941139,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y151","v":0},{"$f":"Rental!AD151","v":0}]
[{"$f":"IF(E122=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E122=Retire!$D$12,\"==>\",\"\")","v":""},116,2137,269208657,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},135155553.42365074,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},69682325.994003743,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},64370777.397776075,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,135155553.42365074,69682325.994003743,64370777.397776075,0,0,0,0,0,0,0,0,0,null,null,null,null,2137,204837879.41765448,64370777.397776075,135155553.42365074,69682325.994003743,0,0,0,0,0,0,0,0,0,0,null,0,0,64370777.397776075,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y152","v":0},{"$f":"Rental!AD152","v":0}]
[{"$f":"IF(E123=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E123=Retire!$D$12,\"==>\",\"\")","v":""},{"$f":"SUM(D122+1)","v":117},{"$f":"E122+1","v":2138},283992325,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},142591108.86195153,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},73167942.293703929,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},68233274.041642636,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,142591108.86195153,73167942.293703929,68233274.041642636,0,0,0,0,0,0,0,0,0,null,null,null,null,2138,215759051.15565544,68233274.041642636,142591108.86195153,73167942.293703929,0,0,0,0,0,0,0,0,0,0,null,0,0,68233274.041642636,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y153","v":0},{"$f":"Rental!AD153","v":0}]
[{"$f":"IF(E124=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E124=Retire!$D$12,\"==>\",\"\")","v":""},118,2139,299590980,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},150435619.84935886,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},76827839.408389121,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},72327520.484141201,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,150435619.84935886,76827839.408389121,72327520.484141201,0,0,0,0,0,0,0,0,0,null,null,null,null,2139,227263459.25774798,72327520.484141201,150435619.84935886,76827839.408389121,0,0,0,0,0,0,0,0,0,0,null,0,0,72327520.484141201,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y154","v":0},{"$f":"Rental!AD154","v":0}]
[{"$f":"IF(E125=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E125=Retire!$D$12,\"==>\",\"\")","v":""},119,2140,316049732,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},158711578.9410736,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},80670731.378808573,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},76667421.713189676,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,158711578.9410736,80670731.378808573,76667421.713189676,0,0,0,0,0,0,0,0,0,null,null,null,null,2140,239382310.31988215,76667421.713189676,158711578.9410736,80670731.378808573,0,0,0,0,0,0,0,0,0,0,null,0,0,76667421.713189676,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y155","v":0},{"$f":"Rental!AD155","v":0}]
[{"$f":"IF(E126=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E126=Retire!$D$12,\"==>\",\"\")","v":""},120,2141,333416201,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},167442715.78283265,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},84705767.947749004,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},81267717.015981063,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,167442715.78283265,84705767.947749004,81267717.015981063,0,0,0,0,0,0,0,0,0,null,null,null,null,2141,252148483.73058164,81267717.015981063,167442715.78283265,84705767.947749004,0,0,0,0,0,0,0,0,0,0,null,0,0,81267717.015981063,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y156","v":0},{"$f":"Rental!AD156","v":0}]
[{"$f":"IF(E127=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E127=Retire!$D$12,\"==>\",\"\")","v":""},121,2142,351740652,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},176654065.15088844,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},88942556.345136449,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},86144030.036939919,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,176654065.15088844,88942556.345136449,86144030.036939919,0,0,0,0,0,0,0,0,0,null,null,null,null,2142,265596621.49602491,86144030.036939919,176654065.15088844,88942556.345136449,0,0,0,0,0,0,0,0,0,0,null,0,0,86144030.036939919,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y157","v":0},{"$f":"Rental!AD157","v":0}]
[{"$f":"IF(E128=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E128=Retire!$D$12,\"==>\",\"\")","v":""},122,2143,371076145,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},186372038.7341873,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},93391184.162393272,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},91312921.839156315,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,186372038.7341873,93391184.162393272,91312921.839156315,0,0,0,0,0,0,0,0,0,null,null,null,null,2143,279763222.89658058,91312921.839156315,186372038.7341873,93391184.162393272,0,0,0,0,0,0,0,0,0,0,null,0,0,91312921.839156315,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y158","v":0},{"$f":"Rental!AD158","v":0}]
[{"$f":"IF(E129=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E129=Retire!$D$12,\"==>\",\"\")","v":""},123,2144,391478691,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},196624500.86456761,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},98062243.370512933,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},96791947.14950569,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,196624500.86456761,98062243.370512933,96791947.14950569,0,0,0,0,0,0,0,0,0,null,null,null,null,2144,294686744.23508054,96791947.14950569,196624500.86456761,98062243.370512933,0,0,0,0,0,0,0,0,0,0,null,0,0,96791947.14950569,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y159","v":0},{"$f":"Rental!AD159","v":0}]
[{"$f":"IF(E130=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E130=Retire!$D$12,\"==>\",\"\")","v":""},124,2145,413007418,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},207440848.41211882,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},102966855.53903858,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},102599713.97847603,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,207440848.41211882,102966855.53903858,102599713.97847603,0,0,0,0,0,0,0,0,0,null,null,null,null,2145,310407703.95115739,102599713.97847603,207440848.41211882,102966855.53903858,0,0,0,0,0,0,0,0,0,0,null,0,0,102599713.97847603,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y160","v":0},{"$f":"Rental!AD160","v":0}]
[{"$f":"IF(E131=YEAR(Retire!$D$12),1,0)","v":0},null,{"$f":"IF(E131=Retire!$D$12,\"==>\",\"\")","v":""},125,2146,435724740,null,{"$f":"Assets!$G$37","v":5.5E-2},{"$f":"Assets!$F$37","v":2000},218852095.07478535,null,{"$f":"Assets!$G$38","v":0.05},{"$f":"Assets!$F$38","v":1500},108116698.31599051,null,{"$f":"Assets!$G$39","v":0.06},{"$f":"Assets!$F$39","v":250},108755946.8171846,null,{"$f":"Assets!$G$40","v":0},{"$f":"Assets!$F$40","v":0},0,null,{"$f":"Assets!$G$41","v":0},{"$f":"Assets!$F$41","v":0},0,null,{"$f":"Assets!$G$42","v":0},{"$f":"Assets!$F$42","v":0},0,null,{"$f":"Assets!$G$43","v":0},{"$f":"Assets!$F$43","v":0},0,null,{"$f":"Assets!$G$44","v":0},{"$f":"Assets!$F$44","v":0},0,null,{"$f":"Assets!$G$45","v":0},{"$f":"Assets!$F$45","v":0},0,null,{"$f":"Assets!$G$46","v":0},{"$f":"Assets!$F$46","v":0},0,null,{"$f":"Assets!$G$47","v":0},{"$f":"Assets!F$47","v":0},0,null,{"$f":"Assets!$G$48","v":0},{"$f":"Assets!$F$48","v":0},0,null,null,null,null,218852095.07478535,108116698.31599051,108755946.8171846,0,0,0,0,0,0,0,0,0,null,null,null,null,2146,326968793.39077586,108755946.8171846,218852095.07478535,108116698.31599051,0,0,0,0,0,0,0,0,0,0,null,0,0,108755946.8171846,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Rental!Y161","v":0},{"$f":"Rental!AD161","v":0}]
[]
[]
[{"$f":"SUM(A7:A67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Used when no data is located on the Investments tab"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No data"]
[null,null,{"$f":"(MATCH(\"==>\",C7:C131,0))+6","v":19},"Row number retirement starts"]

{"sheet":"Housing","index":15,"n_rows":343,"n_cols":14,"rows_kept":343,"cut":false,"hidden":true,"merged":[[212,2,212,7],[213,2,213,7],[48,2,48,7],[49,2,49,7],[32,2,32,6],[38,2,38,7],[40,2,40,6],[39,2,39,7],[34,2,34,6],[73,2,73,7],[66,2,66,7],[65,2,65,7],[64,2,64,7],[62,2,62,7],[71,2,71,8],[70,2,70,7],[2,2,2,7],[8,2,8,8],[7,2,7,8],[30,2,30,7],[33,2,33,6],[28,2,28,8],[27,2,27,7],[29,2,29,6],[31,2,31,6],[68,2,68,6],[61,2,61,7],[60,2,60,7],[59,2,59,7],[57,2,57,7],[50,2,50,7],[52,2,52,7],[53,2,53,7],[56,2,56,8],[55,2,55,7],[42,2,42,7],[43,2,43,7],[44,2,44,7],[45,2,45,7],[47,2,47,7]]}
[]
[null,null,"Housing"]
["Return",null,"Enter your housing related information.  If you own a home be sure enter the related information.  If you plan to sell your home in the future also enter that related information."]
[]
[]
[]
[]
[null,null,"Housing Expenses"]
[null,null,"The information entered in the table below will be included in the Housing section of your Budget. Mortgage line item is populated from the 'Assets' tab.  "]
[null,null,null,null,"Annual","Inflation","Optional /","Monthly","Annual"]
[null,null,"Description","Amount","Freq.","Applies (Y/N)","Required","Amount","Amount"]
[]
[null,null,"Insurance",2500,1,"Y","Required",{"$f":"IF(ISNUMBER(I13),I13/12,\"\")","v":208.33333333333334},{"$f":"IF(ISNUMBER(D13),IF(E13>0,E13*D13,\"\"),\"\")","v":2500},null,null,null,null,{"$f":"SUM(D13:D22)","v":7200}]
[null,null,"Repairs",3500,1,"Y","Required",291.66666666666669,3500,null,null,null,null,{"$f":"SUM(E13:E23)","v":42}]
[null,null,"Property Taxes",1000,1,"Y","Required",83.333333333333329,1000,null,null,null,null,{"$f":"I43","v":2050}]
[null,null,"Housekeeper",100,26,"N","Optional",216.66666666666666,2600,null,null,null,null,{"$f":"I53","v":7.0000000000000007E-2}]
[null,null,"Home Owner Assoc.",100,1,"Y","Required",8.3333333333333339,100,null,null,null,null,{"$f":"SUM(I60:I61)","v":415000}]
[null,null,"Home Security",0,0,"N","Optional","","",null,null,null,null,{"$f":"I65","v":0.15}]
[null,null,"Lawn Service",0,0,"N","Optional","","",null,null,null,null,{"$f":"I74","v":4200}]
[null,null,"Other ",0,0,"N","Optional","",""]
[null,null,"Other ",0,0,"N","Optional","",""]
[null,null,"Other ",0,0,"N","Optional","",""]
[null,null,"Mortgage (from Assets)",{"$f":"I32","v":1300},{"$f":"I33","v":12},"N","Required",1300,15600]
[null,null,null,null,null,null,"Totals",{"$f":"SUM(H13:H23)","v":2108.3333333333335},{"$f":"SUM(I13:I23)","v":25300},null,null,null,null,{"$f":"SUM(N13:N19)","v":428492.22000000003}]
[]
[]
[]
[null,null,"Own your home"]
[null,null,"Information in this section is populated from the Housing section of Assets.  "]
[null,null,"Description (data from Assets tab)",null,null,null,null,null,"Value"]
[]
[null,null,"Mortgage payment",null,null,null,null,null,{"$f":"Assets!F21","v":1300}]
[null,null,"Payment frequency",null,null,null,null,null,{"$f":"Assets!G21","v":12}]
[null,null,"Current house value",null,null,null,null,null,{"$f":"Assets!E21","v":450000}]
[null,null,"Annual appreciation rate %",null,null,null,null,null,{"$f":"Assets!H21","v":1.8499999999999999E-2}]
[]
[]
[]
[null,null,"Selling Home"]
[null,null,"If you planning on selling your home the estimated year of sale is required. "]
[null,null,"Description",null,null,null,null,null,"Value"]
[]
[null,null,"Estimated year home will be sold. (Leave blank if not sold.)",null,null,null,null,null,2050]
[null,null,{"$f":"IF(I43 > \"\", IF(I43>YEAR(TODAY()),\"Estimated value of home in \"&I43,\"Current value of home\"), \"Current value\")","v":"Current value"},null,null,null,null,null,{"$f":"I34","v":450000}]
[null,null,"Estimated sale price of house",null,null,null,null,null,{"$f":"IF(I43>0,LOOKUP(I43-1,E81:E120,H81:H120),I34)","v":738176.83760804846}]
[null,null,"Cost of replacement house if buying another house after sale of existing ",null,null,null,null,null,0]
[null,null,"Payoff amount if house currently has a mortgage",null,null,null,null,null,0]
[null,null,"Net profit  (sales price less commissions and applicable taxes)",null,null,null,null,null,{"$f":"I45-(I67+I54+I46+I47)","v":706676.83760804846}]
[null,null,"Sales commission"]
[null,null,"Realtor commissions will be calculated and reduce the net profit from the sale of your home."]
[null,null,"Description",null,null,null,null,null,"Value"]
[]
[null,null,"Realtor sales commission %",null,null,null,null,null,7.0000000000000007E-2]
[null,null,"Realtor commission amount that will be subtracted from sales price",null,null,null,null,null,{"$f":"(I44*I53)*1","v":31500.000000000004}]
[]
[null,null,"Capital gains"]
[null,null,"Income from the sale of the home may be reduced because capital gains tax must be paid.  The IRS allows a net gain based on marital status, single $250,000, married $500,000, before capital gains taxes are due.  There are other factors that can impact whether capital gains are due.  Those other factor are not considered here and you should refer to the latest IRS information if you believe these taxes may apply.  As of 2022 typical long-term capital gains tax rates are 0%, 15%, or 20%."]
[null,null,"Description",null,null,null,null,null,"Value"]
[]
[null,null,"Original Home purchase price",null,null,null,null,null,350000]
[null,null,"Cost of improvements to home  (These improvements increase the cost basis of your home)",null,null,null,null,null,65000]
[null,null,{"$f":"IF(Individuals!E15=\"\",\"Single exclusion value used\",\"Married exclusion value used\")","v":"Married exclusion value used"},null,null,null,null,null,{"$f":"IF(Individuals!E15=\"\",250000,500000)","v":500000}]
[null,null,"Total amount of sales price that will not be taxed (total of above three rows)",null,null,null,null,null,{"$f":"SUM(I60:I62)","v":915000}]
[]
[null,null,"Capital gains tax rate %",null,null,null,null,null,0.15]
[null,null,"Amount of sales price that will be taxed ",null,null,null,null,null,{"$f":"IF(I45>I63, I45-I63, 0)","v":0}]
[null,null,"Capital gains tax due",null,null,null,null,null,{"$f":"IF(I66>0,I66*I65,0)","v":0}]
[]
[]
[]
[null,null,"Living expenses after sale of home"]
[null,null,"Housig costs after the sale of your home should include multiple items e.g., rent, insurance, utilities, etc. "]
[]
[null,null,"Estimated monthly housing cost after sale of house",null,null,null,null,null,4200]
[]
[]
[null,null,"House value"]
[null,null,null,null,null,"Age","Age","Estimated","Mthy exp ","Home"]
[null,null,"Year sold","#","Year","Id-1","Id-2","Value","after sale","Value"]
[null,null,null,null,null,null,null,{"$f":"I34","v":450000}]
[null,null,{"$f":"IF(E81=$I$43,\"Home sold\",\"\")","v":""},1,{"$f":"YEAR(TODAY())","v":2022},{"$f":"IF(Individuals!$E$10>0,E81-YEAR(Individuals!$E$10),0)","v":54},{"$f":"IF(Individuals!$E$15>0,E81-YEAR(Individuals!$E$15),0)","v":52},{"$f":"I34","v":450000},{"$f":"L81","v":0},{"$f":"I34","v":450000},null,{"$f":"IF(E81>=I43, I74, 0)","v":0}]
[null,null,"",{"$f":"D81+1","v":2},{"$f":"E81+1","v":2023},{"$f":"IF(Individuals!$E$10>0,E82-YEAR(Individuals!$E$10),0)","v":55},{"$f":"IF(Individuals!$E$15>0,E82-YEAR(Individuals!$E$15),0)","v":53},{"$f":"IF($I$43=\"\",J82,IF(E82>=$I$43,0,J82))","v":458325},{"$f":"L82","v":0},{"$f":"J81+(J81*$I$35)","v":458325},null,{"$f":"IF( E82>=$I$43, IF(L81=0, $I$74, L81+(L81*Retire!$D$18)), 0)","v":0}]
[null,null,"",{"$f":"D82+1","v":3},2024,{"$f":"IF(Individuals!$E$10>0,E83-YEAR(Individuals!$E$10),0)","v":56},{"$f":"IF(Individuals!$E$15>0,E83-YEAR(Individuals!$E$15),0)","v":54},{"$f":"IF($I$43=\"\",J83,IF(E83>=$I$43,0,J83))","v":466804.01250000001},0,466804.01250000001,null,{"$f":"IF( E83>=$I$43, IF(L82=0, $I$74, L82+(L82*Retire!$D$18)), 0)","v":0}]
[null,null,"",4,2025,{"$f":"IF(Individuals!$E$10>0,E84-YEAR(Individuals!$E$10),0)","v":57},{"$f":"IF(Individuals!$E$15>0,E84-YEAR(Individuals!$E$15),0)","v":55},475439.88673125004,0,475439.88673125004,null,{"$f":"IF( E84>=$I$43, IF(L83=0, $I$74, L83+(L83*Retire!$D$18)), 0)","v":0}]
[null,null,"",5,2026,{"$f":"IF(Individuals!$E$10>0,E85-YEAR(Individuals!$E$10),0)","v":58},{"$f":"IF(Individuals!$E$15>0,E85-YEAR(Individuals!$E$15),0)","v":56},484235.52463577816,0,484235.52463577816,null,{"$f":"IF( E85>=$I$43, IF(L84=0, $I$74, L84+(L84*Retire!$D$18)), 0)","v":0}]
[null,null,"",6,2027,{"$f":"IF(Individuals!$E$10>0,E86-YEAR(Individuals!$E$10),0)","v":59},{"$f":"IF(Individuals!$E$15>0,E86-YEAR(Individuals!$E$15),0)","v":57},493193.88184154005,0,493193.88184154005,null,{"$f":"IF( E86>=$I$43, IF(L85=0, $I$74, L85+(L85*Retire!$D$18)), 0)","v":0}]
[null,null,"",7,2028,{"$f":"IF(Individuals!$E$10>0,E87-YEAR(Individuals!$E$10),0)","v":60},{"$f":"IF(Individuals!$E$15>0,E87-YEAR(Individuals!$E$15),0)","v":58},502317.96865560854,0,502317.96865560854,null,{"$f":"IF( E87>=$I$43, IF(L86=0, $I$74, L86+(L86*Retire!$D$18)), 0)","v":0}]
[null,null,"",8,2029,{"$f":"IF(Individuals!$E$10>0,E88-YEAR(Individuals!$E$10),0)","v":61},{"$f":"IF(Individuals!$E$15>0,E88-YEAR(Individuals!$E$15),0)","v":59},511610.85107573727,0,511610.85107573727,null,{"$f":"IF( E88>=$I$43, IF(L87=0, $I$74, L87+(L87*Retire!$D$18)), 0)","v":0}]
[null,null,"",9,2030,{"$f":"IF(Individuals!$E$10>0,E89-YEAR(Individuals!$E$10),0)","v":62},{"$f":"IF(Individuals!$E$15>0,E89-YEAR(Individuals!$E$15),0)","v":60},521075.65182063839,0,521075.65182063839,null,{"$f":"IF( E89>=$I$43, IF(L88=0, $I$74, L88+(L88*Retire!$D$18)), 0)","v":0}]
[null,null,"",10,2031,{"$f":"IF(Individuals!$E$10>0,E90-YEAR(Individuals!$E$10),0)","v":63},{"$f":"IF(Individuals!$E$15>0,E90-YEAR(Individuals!$E$15),0)","v":61},530715.55137932021,0,530715.55137932021,null,{"$f":"IF( E90>=$I$43, IF(L89=0, $I$74, L89+(L89*Retire!$D$18)), 0)","v":0}]
[null,null,"",11,2032,{"$f":"IF(Individuals!$E$10>0,E91-YEAR(Individuals!$E$10),0)","v":64},{"$f":"IF(Individuals!$E$15>0,E91-YEAR(Individuals!$E$15),0)","v":62},540533.78907983762,0,540533.78907983762,null,{"$f":"IF( E91>=$I$43, IF(L90=0, $I$74, L90+(L90*Retire!$D$18)), 0)","v":0}]
[null,null,"",12,2033,{"$f":"IF(Individuals!$E$10>0,E92-YEAR(Individuals!$E$10),0)","v":65},{"$f":"IF(Individuals!$E$15>0,E92-YEAR(Individuals!$E$15),0)","v":63},550533.66417781461,0,550533.66417781461,null,{"$f":"IF( E92>=$I$43, IF(L91=0, $I$74, L91+(L91*Retire!$D$18)), 0)","v":0}]
[null,null,"",13,2034,{"$f":"IF(Individuals!$E$10>0,E93-YEAR(Individuals!$E$10),0)","v":66},{"$f":"IF(Individuals!$E$15>0,E93-YEAR(Individuals!$E$15),0)","v":64},560718.53696510417,0,560718.53696510417,null,{"$f":"IF( E93>=$I$43, IF(L92=0, $I$74, L92+(L92*Retire!$D$18)), 0)","v":0}]
[null,null,"",14,2035,{"$f":"IF(Individuals!$E$10>0,E94-YEAR(Individuals!$E$10),0)","v":67},{"$f":"IF(Individuals!$E$15>0,E94-YEAR(Individuals!$E$15),0)","v":65},571091.82989895856,0,571091.82989895856,null,{"$f":"IF( E94>=$I$43, IF(L93=0, $I$74, L93+(L93*Retire!$D$18)), 0)","v":0}]
[null,null,"",15,2036,{"$f":"IF(Individuals!$E$10>0,E95-YEAR(Individuals!$E$10),0)","v":68},{"$f":"IF(Individuals!$E$15>0,E95-YEAR(Individuals!$E$15),0)","v":66},581657.02875208925,0,581657.02875208925,null,{"$f":"IF( E95>=$I$43, IF(L94=0, $I$74, L94+(L94*Retire!$D$18)), 0)","v":0}]
[null,null,"",16,2037,{"$f":"IF(Individuals!$E$10>0,E96-YEAR(Individuals!$E$10),0)","v":69},{"$f":"IF(Individuals!$E$15>0,E96-YEAR(Individuals!$E$15),0)","v":67},592417.6837840029,0,592417.6837840029,null,{"$f":"IF( E96>=$I$43, IF(L95=0, $I$74, L95+(L95*Retire!$D$18)), 0)","v":0}]
[null,null,"",17,2038,{"$f":"IF(Individuals!$E$10>0,E97-YEAR(Individuals!$E$10),0)","v":70},{"$f":"IF(Individuals!$E$15>0,E97-YEAR(Individuals!$E$15),0)","v":68},603377.41093400691,0,603377.41093400691,null,{"$f":"IF( E97>=$I$43, IF(L96=0, $I$74, L96+(L96*Retire!$D$18)), 0)","v":0}]
[null,null,"",18,2039,{"$f":"IF(Individuals!$E$10>0,E98-YEAR(Individuals!$E$10),0)","v":71},{"$f":"IF(Individuals!$E$15>0,E98-YEAR(Individuals!$E$15),0)","v":69},614539.893036286,0,614539.893036286,null,{"$f":"IF( E98>=$I$43, IF(L97=0, $I$74, L97+(L97*Retire!$D$18)), 0)","v":0}]
[null,null,"",19,2040,{"$f":"IF(Individuals!$E$10>0,E99-YEAR(Individuals!$E$10),0)","v":72},{"$f":"IF(Individuals!$E$15>0,E99-YEAR(Individuals!$E$15),0)","v":70},625908.8810574573,0,625908.8810574573,null,{"$f":"IF( E99>=$I$43, IF(L98=0, $I$74, L98+(L98*Retire!$D$18)), 0)","v":0}]
[null,null,"",20,2041,{"$f":"IF(Individuals!$E$10>0,E100-YEAR(Individuals!$E$10),0)","v":73},{"$f":"IF(Individuals!$E$15>0,E100-YEAR(Individuals!$E$15),0)","v":71},637488.19535702025,0,637488.19535702025,null,{"$f":"IF( E100>=$I$43, IF(L99=0, $I$74, L99+(L99*Retire!$D$18)), 0)","v":0}]
[null,null,"",21,2042,{"$f":"IF(Individuals!$E$10>0,E101-YEAR(Individuals!$E$10),0)","v":74},{"$f":"IF(Individuals!$E$15>0,E101-YEAR(Individuals!$E$15),0)","v":72},649281.72697112511,0,649281.72697112511,null,{"$f":"IF( E101>=$I$43, IF(L100=0, $I$74, L100+(L100*Retire!$D$18)), 0)","v":0}]
[null,null,"",22,2043,{"$f":"IF(Individuals!$E$10>0,E102-YEAR(Individuals!$E$10),0)","v":75},{"$f":"IF(Individuals!$E$15>0,E102-YEAR(Individuals!$E$15),0)","v":73},661293.43892009091,0,661293.43892009091,null,{"$f":"IF( E102>=$I$43, IF(L101=0, $I$74, L101+(L101*Retire!$D$18)), 0)","v":0}]
[null,null,"",23,2044,{"$f":"IF(Individuals!$E$10>0,E103-YEAR(Individuals!$E$10),0)","v":76},{"$f":"IF(Individuals!$E$15>0,E103-YEAR(Individuals!$E$15),0)","v":74},673527.36754011258,0,673527.36754011258,null,{"$f":"IF( E103>=$I$43, IF(L102=0, $I$74, L102+(L102*Retire!$D$18)), 0)","v":0}]
[null,null,"",24,2045,{"$f":"IF(Individuals!$E$10>0,E104-YEAR(Individuals!$E$10),0)","v":77},{"$f":"IF(Individuals!$E$15>0,E104-YEAR(Individuals!$E$15),0)","v":75},685987.62383960467,0,685987.62383960467,null,{"$f":"IF( E104>=$I$43, IF(L103=0, $I$74, L103+(L103*Retire!$D$18)), 0)","v":0}]
[null,null,"",25,2046,{"$f":"IF(Individuals!$E$10>0,E105-YEAR(Individuals!$E$10),0)","v":78},{"$f":"IF(Individuals!$E$15>0,E105-YEAR(Individuals!$E$15),0)","v":76},698678.39488063741,0,698678.39488063741,null,{"$f":"IF( E105>=$I$43, IF(L104=0, $I$74, L104+(L104*Retire!$D$18)), 0)","v":0}]
[null,null,"",26,2047,{"$f":"IF(Individuals!$E$10>0,E106-YEAR(Individuals!$E$10),0)","v":79},{"$f":"IF(Individuals!$E$15>0,E106-YEAR(Individuals!$E$15),0)","v":77},711603.94518592919,0,711603.94518592919,null,{"$f":"IF( E106>=$I$43, IF(L105=0, $I$74, L105+(L105*Retire!$D$18)), 0)","v":0}]
[null,null,"",27,2048,{"$f":"IF(Individuals!$E$10>0,E107-YEAR(Individuals!$E$10),0)","v":80},{"$f":"IF(Individuals!$E$15>0,E107-YEAR(Individuals!$E$15),0)","v":78},724768.61817186885,0,724768.61817186885,null,{"$f":"IF( E107>=$I$43, IF(L106=0, $I$74, L106+(L106*Retire!$D$18)), 0)","v":0}]
[null,null,"",28,2049,{"$f":"IF(Individuals!$E$10>0,E108-YEAR(Individuals!$E$10),0)","v":81},{"$f":"IF(Individuals!$E$15>0,E108-YEAR(Individuals!$E$15),0)","v":79},738176.83760804846,0,738176.83760804846,null,{"$f":"IF( E108>=$I$43, IF(L107=0, $I$74, L107+(L107*Retire!$D$18)), 0)","v":0}]
[null,null,"Home sold",29,2050,{"$f":"IF(Individuals!$E$10>0,E109-YEAR(Individuals!$E$10),0)","v":82},{"$f":"IF(Individuals!$E$15>0,E109-YEAR(Individuals!$E$15),0)","v":80},0,4200,751833.10910379735,null,{"$f":"IF( E109>=$I$43, IF(L108=0, $I$74, L108+(L108*Retire!$D$18)), 0)","v":4200}]
[null,null,"",30,2051,{"$f":"IF(Individuals!$E$10>0,E110-YEAR(Individuals!$E$10),0)","v":83},{"$f":"IF(Individuals!$E$15>0,E110-YEAR(Individuals!$E$15),0)","v":81},0,4326,765742.02162221761,null,{"$f":"IF( E110>=$I$43, IF(L109=0, $I$74, L109+(L109*Retire!$D$18)), 0)","v":4326}]
[null,null,"",31,2052,{"$f":"IF(Individuals!$E$10>0,E111-YEAR(Individuals!$E$10),0)","v":84},{"$f":"IF(Individuals!$E$15>0,E111-YEAR(Individuals!$E$15),0)","v":82},0,4455.78,779908.24902222864,null,{"$f":"IF( E111>=$I$43, IF(L110=0, $I$74, L110+(L110*Retire!$D$18)), 0)","v":4455.78}]
[null,null,"",32,2053,{"$f":"IF(Individuals!$E$10>0,E112-YEAR(Individuals!$E$10),0)","v":85},{"$f":"IF(Individuals!$E$15>0,E112-YEAR(Individuals!$E$15),0)","v":83},0,4589.4533999999994,794336.55162913993,null,{"$f":"IF( E112>=$I$43, IF(L111=0, $I$74, L111+(L111*Retire!$D$18)), 0)","v":4589.4533999999994}]
[null,null,{"$f":"IF(E113=$I$43,\"Home sold\",\"\")","v":""},33,2054,{"$f":"IF(Individuals!$E$10>0,E113-YEAR(Individuals!$E$10),0)","v":86},{"$f":"IF(Individuals!$E$15>0,E113-YEAR(Individuals!$E$15),0)","v":84},0,4727.1370019999995,809031.777834279,null,{"$f":"IF( E113>=$I$43, IF(L112=0, $I$74, L112+(L112*Retire!$D$18)), 0)","v":4727.1370019999995}]
[null,null,"",34,2055,{"$f":"IF(Individuals!$E$10>0,E114-YEAR(Individuals!$E$10),0)","v":87},{"$f":"IF(Individuals!$E$15>0,E114-YEAR(Individuals!$E$15),0)","v":85},0,4868.9511120599991,{"$f":"J113+(J113*$I$35)","v":823998.86572421319},null,{"$f":"IF( E114>=$I$43, IF(L113=0, $I$74, L113+(L113*Retire!$D$18)), 0)","v":4868.9511120599991}]
[null,null,"",35,2056,{"$f":"IF(Individuals!$E$10>0,E115-YEAR(Individuals!$E$10),0)","v":88},{"$f":"IF(Individuals!$E$15>0,E115-YEAR(Individuals!$E$15),0)","v":86},0,5015.0196454217994,839242.84474011115,null,{"$f":"IF( E115>=$I$43, IF(L114=0, $I$74, L114+(L114*Retire!$D$18)), 0)","v":5015.0196454217994}]
[null,null,"",36,2057,{"$f":"IF(Individuals!$E$10>0,E116-YEAR(Individuals!$E$10),0)","v":89},{"$f":"IF(Individuals!$E$15>0,E116-YEAR(Individuals!$E$15),0)","v":87},0,5165.4702347844532,854768.83736780321,null,{"$f":"IF( E116>=$I$43, IF(L115=0, $I$74, L115+(L115*Retire!$D$18)), 0)","v":5165.4702347844532}]
[null,null,"",37,2058,{"$f":"IF(Individuals!$E$10>0,E117-YEAR(Individuals!$E$10),0)","v":90},{"$f":"IF(Individuals!$E$15>0,E117-YEAR(Individuals!$E$15),0)","v":88},0,5320.4343418279868,870582.06085910753,null,{"$f":"IF( E117>=$I$43, IF(L116=0, $I$74, L116+(L116*Retire!$D$18)), 0)","v":5320.4343418279868}]
[null,null,"",38,2059,{"$f":"IF(Individuals!$E$10>0,E118-YEAR(Individuals!$E$10),0)","v":91},{"$f":"IF(Individuals!$E$15>0,E118-YEAR(Individuals!$E$15),0)","v":89},0,5480.0473720828268,886687.82898500096,null,{"$f":"IF( E118>=$I$43, IF(L117=0, $I$74, L117+(L117*Retire!$D$18)), 0)","v":5480.0473720828268}]
[null,null,"",39,2060,{"$f":"IF(Individuals!$E$10>0,E119-YEAR(Individuals!$E$10),0)","v":92},{"$f":"IF(Individuals!$E$15>0,E119-YEAR(Individuals!$E$15),0)","v":90},0,5644.4487932453112,903091.55382122344,null,{"$f":"IF( E119>=$I$43, IF(L118=0, $I$74, L118+(L118*Retire!$D$18)), 0)","v":5644.4487932453112}]
[null,null,"",40,2061,{"$f":"IF(Individuals!$E$10>0,E120-YEAR(Individuals!$E$10),0)","v":93},{"$f":"IF(Individuals!$E$15>0,E120-YEAR(Individuals!$E$15),0)","v":91},0,5813.7822570426706,919798.74756691605,null,{"$f":"IF( E120>=$I$43, IF(L119=0, $I$74, L119+(L119*Retire!$D$18)), 0)","v":5813.7822570426706}]
[null,null,"",{"$f":"D120+1","v":41},{"$f":"E120+1","v":2062},{"$f":"IF(Individuals!$E$10>0,E121-YEAR(Individuals!$E$10),0)","v":94},{"$f":"IF(Individuals!$E$15>0,E121-YEAR(Individuals!$E$15),0)","v":92},0,5988.1957247539503,936815.02439690405,null,{"$f":"IF( E121>=$I$43, IF(L120=0, $I$74, L120+(L120*Retire!$D$18)), 0)","v":5988.1957247539503}]
[null,null,"",42,2063,{"$f":"IF(Individuals!$E$10>0,E122-YEAR(Individuals!$E$10),0)","v":95},{"$f":"IF(Individuals!$E$15>0,E122-YEAR(Individuals!$E$15),0)","v":93},0,6167.8415964965689,954146.10234824673,null,{"$f":"IF( E122>=$I$43, IF(L121=0, $I$74, L121+(L121*Retire!$D$18)), 0)","v":6167.8415964965689}]
[null,null,"",43,2064,{"$f":"IF(Individuals!$E$10>0,E123-YEAR(Individuals!$E$10),0)","v":96},{"$f":"IF(Individuals!$E$15>0,E123-YEAR(Individuals!$E$15),0)","v":94},0,6352.876844391466,971797.80524168932,null,{"$f":"IF( E123>=$I$43, IF(L122=0, $I$74, L122+(L122*Retire!$D$18)), 0)","v":6352.876844391466}]
[null,null,"",44,2065,{"$f":"IF(Individuals!$E$10>0,E124-YEAR(Individuals!$E$10),0)","v":97},{"$f":"IF(Individuals!$E$15>0,E124-YEAR(Individuals!$E$15),0)","v":95},0,6543.4631497232103,989776.06463866052,null,{"$f":"IF( E124>=$I$43, IF(L123=0, $I$74, L123+(L123*Retire!$D$18)), 0)","v":6543.4631497232103}]
[null,null,"",45,2066,{"$f":"IF(Individuals!$E$10>0,E125-YEAR(Individuals!$E$10),0)","v":98},{"$f":"IF(Individuals!$E$15>0,E125-YEAR(Individuals!$E$15),0)","v":96},0,6739.7670442149065,1008086.9218344757,null,{"$f":"IF( E125>=$I$43, IF(L124=0, $I$74, L124+(L124*Retire!$D$18)), 0)","v":6739.7670442149065}]
[null,null,"",46,2067,{"$f":"IF(Individuals!$E$10>0,E126-YEAR(Individuals!$E$10),0)","v":99},{"$f":"IF(Individuals!$E$15>0,E126-YEAR(Individuals!$E$15),0)","v":97},0,6941.9600555413535,1026736.5298884135,null,{"$f":"IF( E126>=$I$43, IF(L125=0, $I$74, L125+(L125*Retire!$D$18)), 0)","v":6941.9600555413535}]
[null,null,"",47,2068,{"$f":"IF(Individuals!$E$10>0,E127-YEAR(Individuals!$E$10),0)","v":100},{"$f":"IF(Individuals!$E$15>0,E127-YEAR(Individuals!$E$15),0)","v":98},0,7150.2188572075938,1045731.1556913492,null,{"$f":"IF( E127>=$I$43, IF(L126=0, $I$74, L126+(L126*Retire!$D$18)), 0)","v":7150.2188572075938}]
[null,null,"",48,2069,{"$f":"IF(Individuals!$E$10>0,E128-YEAR(Individuals!$E$10),0)","v":101},{"$f":"IF(Individuals!$E$15>0,E128-YEAR(Individuals!$E$15),0)","v":99},0,7364.7254229238215,1065077.1820716392,null,{"$f":"IF( E128>=$I$43, IF(L127=0, $I$74, L127+(L127*Retire!$D$18)), 0)","v":7364.7254229238215}]
[null,null,"",49,2070,{"$f":"IF(Individuals!$E$10>0,E129-YEAR(Individuals!$E$10),0)","v":102},{"$f":"IF(Individuals!$E$15>0,E129-YEAR(Individuals!$E$15),0)","v":100},0,7585.6671856115363,1084781.1099399645,null,{"$f":"IF( E129>=$I$43, IF(L128=0, $I$74, L128+(L128*Retire!$D$18)), 0)","v":7585.6671856115363}]
[null,null,"",50,2071,{"$f":"IF(Individuals!$E$10>0,E130-YEAR(Individuals!$E$10),0)","v":103},{"$f":"IF(Individuals!$E$15>0,E130-YEAR(Individuals!$E$15),0)","v":101},0,7813.2372011798825,1104849.5604738537,null,{"$f":"IF( E130>=$I$43, IF(L129=0, $I$74, L129+(L129*Retire!$D$18)), 0)","v":7813.2372011798825}]
[null,null,"",51,2072,{"$f":"IF(Individuals!$E$10>0,E131-YEAR(Individuals!$E$10),0)","v":104},{"$f":"IF(Individuals!$E$15>0,E131-YEAR(Individuals!$E$15),0)","v":102},0,8047.6343172152792,1125289.2773426201,null,{"$f":"IF( E131>=$I$43, IF(L130=0, $I$74, L130+(L130*Retire!$D$18)), 0)","v":8047.6343172152792}]
[null,null,"",52,2073,{"$f":"IF(Individuals!$E$10>0,E132-YEAR(Individuals!$E$10),0)","v":105},{"$f":"IF(Individuals!$E$15>0,E132-YEAR(Individuals!$E$15),0)","v":103},0,8289.0633467317384,1146107.1289734584,null,{"$f":"IF( E132>=$I$43, IF(L131=0, $I$74, L131+(L131*Retire!$D$18)), 0)","v":8289.0633467317384}]
[null,null,"",53,2074,{"$f":"IF(Individuals!$E$10>0,E133-YEAR(Individuals!$E$10),0)","v":106},{"$f":"IF(Individuals!$E$15>0,E133-YEAR(Individuals!$E$15),0)","v":104},0,8537.7352471336908,1167310.1108594674,null,{"$f":"IF( E133>=$I$43, IF(L132=0, $I$74, L132+(L132*Retire!$D$18)), 0)","v":8537.7352471336908}]
[null,null,"",54,2075,{"$f":"IF(Individuals!$E$10>0,E134-YEAR(Individuals!$E$10),0)","v":107},{"$f":"IF(Individuals!$E$15>0,E134-YEAR(Individuals!$E$15),0)","v":105},0,8793.8673045477008,1188905.3479103677,null,{"$f":"IF( E134>=$I$43, IF(L133=0, $I$74, L133+(L133*Retire!$D$18)), 0)","v":8793.8673045477008}]
[null,null,"",55,2076,{"$f":"IF(Individuals!$E$10>0,E135-YEAR(Individuals!$E$10),0)","v":108},{"$f":"IF(Individuals!$E$15>0,E135-YEAR(Individuals!$E$15),0)","v":106},0,9057.6833236841321,1210900.0968467095,null,{"$f":"IF( E135>=$I$43, IF(L134=0, $I$74, L134+(L134*Retire!$D$18)), 0)","v":9057.6833236841321}]
[null,null,"",56,2077,{"$f":"IF(Individuals!$E$10>0,E136-YEAR(Individuals!$E$10),0)","v":109},{"$f":"IF(Individuals!$E$15>0,E136-YEAR(Individuals!$E$15),0)","v":107},0,9329.413823394656,1233301.7486383736,null,{"$f":"IF( E136>=$I$43, IF(L135=0, $I$74, L135+(L135*Retire!$D$18)), 0)","v":9329.413823394656}]
[null,null,"",57,2078,{"$f":"IF(Individuals!$E$10>0,E137-YEAR(Individuals!$E$10),0)","v":110},{"$f":"IF(Individuals!$E$15>0,E137-YEAR(Individuals!$E$15),0)","v":108},0,9609.2962380964964,1256117.8309881834,null,{"$f":"IF( E137>=$I$43, IF(L136=0, $I$74, L136+(L136*Retire!$D$18)), 0)","v":9609.2962380964964}]
[null,null,"",58,2079,{"$f":"IF(Individuals!$E$10>0,E138-YEAR(Individuals!$E$10),0)","v":111},{"$f":"IF(Individuals!$E$15>0,E138-YEAR(Individuals!$E$15),0)","v":109},0,9897.5751252393911,1279356.0108614648,null,{"$f":"IF( E138>=$I$43, IF(L137=0, $I$74, L137+(L137*Retire!$D$18)), 0)","v":9897.5751252393911}]
[null,null,"",59,2080,{"$f":"IF(Individuals!$E$10>0,E139-YEAR(Individuals!$E$10),0)","v":112},{"$f":"IF(Individuals!$E$15>0,E139-YEAR(Individuals!$E$15),0)","v":110},0,10194.502378996573,1303024.0970624019,null,{"$f":"IF( E139>=$I$43, IF(L138=0, $I$74, L138+(L138*Retire!$D$18)), 0)","v":10194.502378996573}]
[null,null,"",60,2081,{"$f":"IF(Individuals!$E$10>0,E140-YEAR(Individuals!$E$10),0)","v":113},{"$f":"IF(Individuals!$E$15>0,E140-YEAR(Individuals!$E$15),0)","v":111},0,10500.337450366469,1327130.0428580563,null,{"$f":"IF( E140>=$I$43, IF(L139=0, $I$74, L139+(L139*Retire!$D$18)), 0)","v":10500.337450366469}]
[null,null,"",61,2082,{"$f":"IF(Individuals!$E$10>0,E141-YEAR(Individuals!$E$10),0)","v":114},{"$f":"IF(Individuals!$E$15>0,E141-YEAR(Individuals!$E$15),0)","v":112},0,10815.347573877463,1351681.9486509303,null,{"$f":"IF( E141>=$I$43, IF(L140=0, $I$74, L140+(L140*Retire!$D$18)), 0)","v":10815.347573877463}]
[null,null,"",62,2083,{"$f":"IF(Individuals!$E$10>0,E142-YEAR(Individuals!$E$10),0)","v":115},{"$f":"IF(Individuals!$E$15>0,E142-YEAR(Individuals!$E$15),0)","v":113},0,11139.808001093787,1376688.0647009725,null,{"$f":"IF( E142>=$I$43, IF(L141=0, $I$74, L141+(L141*Retire!$D$18)), 0)","v":11139.808001093787}]
[null,null,"",63,2084,{"$f":"IF(Individuals!$E$10>0,E143-YEAR(Individuals!$E$10),0)","v":116},{"$f":"IF(Individuals!$E$15>0,E143-YEAR(Individuals!$E$15),0)","v":114},0,11474.0022411266,1402156.7938979405,null,{"$f":"IF( E143>=$I$43, IF(L142=0, $I$74, L142+(L142*Retire!$D$18)), 0)","v":11474.0022411266}]
[null,null,"",64,2085,{"$f":"IF(Individuals!$E$10>0,E144-YEAR(Individuals!$E$10),0)","v":117},{"$f":"IF(Individuals!$E$15>0,E144-YEAR(Individuals!$E$15),0)","v":115},0,11818.222308360399,1428096.6945850526,null,{"$f":"IF( E144>=$I$43, IF(L143=0, $I$74, L143+(L143*Retire!$D$18)), 0)","v":11818.222308360399}]
[null,null,{"$f":"IF(E145=$I$43,\"Home sold\",\"\")","v":""},65,2086,{"$f":"IF(Individuals!$E$10>0,E145-YEAR(Individuals!$E$10),0)","v":118},{"$f":"IF(Individuals!$E$15>0,E145-YEAR(Individuals!$E$15),0)","v":116},0,12172.768977611211,1454516.483434876,null,{"$f":"IF( E145>=$I$43, IF(L144=0, $I$74, L144+(L144*Retire!$D$18)), 0)","v":12172.768977611211}]
[null,null,"",66,2087,{"$f":"IF(Individuals!$E$10>0,E146-YEAR(Individuals!$E$10),0)","v":119},{"$f":"IF(Individuals!$E$15>0,E146-YEAR(Individuals!$E$15),0)","v":117},0,{"$f":"L146","v":12537.952046939547},{"$f":"J145+(J145*$I$35)","v":1481425.0383784212},null,{"$f":"IF( E146>=$I$43, IF(L145=0, $I$74, L145+(L145*Retire!$D$18)), 0)","v":12537.952046939547}]
[null,null,"",67,2088,{"$f":"IF(Individuals!$E$10>0,E147-YEAR(Individuals!$E$10),0)","v":120},{"$f":"IF(Individuals!$E$15>0,E147-YEAR(Individuals!$E$15),0)","v":118},{"$f":"IF($I$43=\"\",J147,IF(E147>=$I$43,0,J147))","v":0},12914.090608347733,1508831.401588422,null,{"$f":"IF( E147>=$I$43, IF(L146=0, $I$74, L146+(L146*Retire!$D$18)), 0)","v":12914.090608347733}]
[null,null,"",68,2089,{"$f":"IF(Individuals!$E$10>0,E148-YEAR(Individuals!$E$10),0)","v":121},{"$f":"IF(Individuals!$E$15>0,E148-YEAR(Individuals!$E$15),0)","v":119},0,13301.513326598166,1536744.7825178078,null,{"$f":"IF( E148>=$I$43, IF(L147=0, $I$74, L147+(L147*Retire!$D$18)), 0)","v":13301.513326598166}]
[null,null,"",69,2090,{"$f":"IF(Individuals!$E$10>0,E149-YEAR(Individuals!$E$10),0)","v":122},{"$f":"IF(Individuals!$E$15>0,E149-YEAR(Individuals!$E$15),0)","v":120},0,13700.558726396112,1565174.5609943871,null,{"$f":"IF( E149>=$I$43, IF(L148=0, $I$74, L148+(L148*Retire!$D$18)), 0)","v":13700.558726396112}]
[null,null,"",70,2091,{"$f":"IF(Individuals!$E$10>0,E150-YEAR(Individuals!$E$10),0)","v":123},{"$f":"IF(Individuals!$E$15>0,E150-YEAR(Individuals!$E$15),0)","v":121},0,14111.575488187995,1594130.2903727833,null,{"$f":"IF( E150>=$I$43, IF(L149=0, $I$74, L149+(L149*Retire!$D$18)), 0)","v":14111.575488187995}]
[null,null,"",71,2092,{"$f":"IF(Individuals!$E$10>0,E151-YEAR(Individuals!$E$10),0)","v":124},{"$f":"IF(Individuals!$E$15>0,E151-YEAR(Individuals!$E$15),0)","v":122},0,14534.922752833634,1623621.7007446799,null,{"$f":"IF( E151>=$I$43, IF(L150=0, $I$74, L150+(L150*Retire!$D$18)), 0)","v":14534.922752833634}]
[null,null,"",72,2093,{"$f":"IF(Individuals!$E$10>0,E152-YEAR(Individuals!$E$10),0)","v":125},{"$f":"IF(Individuals!$E$15>0,E152-YEAR(Individuals!$E$15),0)","v":123},0,14970.970435418643,1653658.7022084566,null,{"$f":"IF( E152>=$I$43, IF(L151=0, $I$74, L151+(L151*Retire!$D$18)), 0)","v":14970.970435418643}]
[null,null,"",{"$f":"D152+1","v":73},{"$f":"E152+1","v":2094},{"$f":"IF(Individuals!$E$10>0,E153-YEAR(Individuals!$E$10),0)","v":126},{"$f":"IF(Individuals!$E$15>0,E153-YEAR(Individuals!$E$15),0)","v":124},0,15420.099548481203,1684251.3881993131,null,{"$f":"IF( E153>=$I$43, IF(L152=0, $I$74, L152+(L152*Retire!$D$18)), 0)","v":15420.099548481203}]
[null,null,"",74,2095,{"$f":"IF(Individuals!$E$10>0,E154-YEAR(Individuals!$E$10),0)","v":127},{"$f":"IF(Individuals!$E$15>0,E154-YEAR(Individuals!$E$15),0)","v":125},0,15882.702534935639,1715410.0388810004,null,{"$f":"IF( E154>=$I$43, IF(L153=0, $I$74, L153+(L153*Retire!$D$18)), 0)","v":15882.702534935639}]
[null,null,"",75,2096,{"$f":"IF(Individuals!$E$10>0,E155-YEAR(Individuals!$E$10),0)","v":128},{"$f":"IF(Individuals!$E$15>0,E155-YEAR(Individuals!$E$15),0)","v":126},0,16359.183610983708,1747145.1246002989,null,{"$f":"IF( E155>=$I$43, IF(L154=0, $I$74, L154+(L154*Retire!$D$18)), 0)","v":16359.183610983708}]
[null,null,"",76,2097,{"$f":"IF(Individuals!$E$10>0,E156-YEAR(Individuals!$E$10),0)","v":129},{"$f":"IF(Individuals!$E$15>0,E156-YEAR(Individuals!$E$15),0)","v":127},0,16849.959119313218,1779467.3094054044,null,{"$f":"IF( E156>=$I$43, IF(L155=0, $I$74, L155+(L155*Retire!$D$18)), 0)","v":16849.959119313218}]
[null,null,"",77,2098,{"$f":"IF(Individuals!$E$10>0,E157-YEAR(Individuals!$E$10),0)","v":130},{"$f":"IF(Individuals!$E$15>0,E157-YEAR(Individuals!$E$15),0)","v":128},0,17355.457892892613,1812387.4546294045,null,{"$f":"IF( E157>=$I$43, IF(L156=0, $I$74, L156+(L156*Retire!$D$18)), 0)","v":17355.457892892613}]
[null,null,"",78,2099,{"$f":"IF(Individuals!$E$10>0,E158-YEAR(Individuals!$E$10),0)","v":131},{"$f":"IF(Individuals!$E$15>0,E158-YEAR(Individuals!$E$15),0)","v":129},0,17876.12162967939,1845916.6225400486,null,{"$f":"IF( E158>=$I$43, IF(L157=0, $I$74, L157+(L157*Retire!$D$18)), 0)","v":17876.12162967939}]
[null,null,"",79,2100,{"$f":"IF(Individuals!$E$10>0,E159-YEAR(Individuals!$E$10),0)","v":132},{"$f":"IF(Individuals!$E$15>0,E159-YEAR(Individuals!$E$15),0)","v":130},0,18412.405278569771,1880066.0800570394,null,{"$f":"IF( E159>=$I$43, IF(L158=0, $I$74, L158+(L158*Retire!$D$18)), 0)","v":18412.405278569771}]
[null,null,"",80,2101,{"$f":"IF(Individuals!$E$10>0,E160-YEAR(Individuals!$E$10),0)","v":133},{"$f":"IF(Individuals!$E$15>0,E160-YEAR(Individuals!$E$15),0)","v":131},0,18964.777436926863,1914847.3025380946,null,{"$f":"IF( E160>=$I$43, IF(L159=0, $I$74, L159+(L159*Retire!$D$18)), 0)","v":18964.777436926863}]
[null,null,"",81,2102,{"$f":"IF(Individuals!$E$10>0,E161-YEAR(Individuals!$E$10),0)","v":134},{"$f":"IF(Individuals!$E$15>0,E161-YEAR(Individuals!$E$15),0)","v":132},0,19533.72076003467,1950271.9776350493,null,{"$f":"IF( E161>=$I$43, IF(L160=0, $I$74, L160+(L160*Retire!$D$18)), 0)","v":19533.72076003467}]
[null,null,"",82,2103,{"$f":"IF(Individuals!$E$10>0,E162-YEAR(Individuals!$E$10),0)","v":135},{"$f":"IF(Individuals!$E$15>0,E162-YEAR(Individuals!$E$15),0)","v":133},0,20119.732382835711,1986352.0092212977,null,{"$f":"IF( E162>=$I$43, IF(L161=0, $I$74, L161+(L161*Retire!$D$18)), 0)","v":20119.732382835711}]
[null,null,"",83,2104,{"$f":"IF(Individuals!$E$10>0,E163-YEAR(Individuals!$E$10),0)","v":136},{"$f":"IF(Individuals!$E$15>0,E163-YEAR(Individuals!$E$15),0)","v":134},0,20723.324354320783,2023099.5213918916,null,{"$f":"IF( E163>=$I$43, IF(L162=0, $I$74, L162+(L162*Retire!$D$18)), 0)","v":20723.324354320783}]
[null,null,"",84,2105,{"$f":"IF(Individuals!$E$10>0,E164-YEAR(Individuals!$E$10),0)","v":137},{"$f":"IF(Individuals!$E$15>0,E164-YEAR(Individuals!$E$15),0)","v":135},0,21345.024084950404,2060526.8625376415,null,{"$f":"IF( E164>=$I$43, IF(L163=0, $I$74, L163+(L163*Retire!$D$18)), 0)","v":21345.024084950404}]
[null,null,"",85,2106,{"$f":"IF(Individuals!$E$10>0,E165-YEAR(Individuals!$E$10),0)","v":138},{"$f":"IF(Individuals!$E$15>0,E165-YEAR(Individuals!$E$15),0)","v":136},0,21985.374807498916,2098646.6094945879,null,{"$f":"IF( E165>=$I$43, IF(L164=0, $I$74, L164+(L164*Retire!$D$18)), 0)","v":21985.374807498916}]
[null,null,"",86,2107,{"$f":"IF(Individuals!$E$10>0,E166-YEAR(Individuals!$E$10),0)","v":139},{"$f":"IF(Individuals!$E$15>0,E166-YEAR(Individuals!$E$15),0)","v":137},0,22644.936051723882,2137471.5717702378,null,{"$f":"IF( E166>=$I$43, IF(L165=0, $I$74, L165+(L165*Retire!$D$18)), 0)","v":22644.936051723882}]
[null,null,"",87,2108,{"$f":"IF(Individuals!$E$10>0,E167-YEAR(Individuals!$E$10),0)","v":140},{"$f":"IF(Individuals!$E$15>0,E167-YEAR(Individuals!$E$15),0)","v":138},0,23324.2841332756,2177014.7958479873,null,{"$f":"IF( E167>=$I$43, IF(L166=0, $I$74, L166+(L166*Retire!$D$18)), 0)","v":23324.2841332756}]
[null,null,"",88,2109,{"$f":"IF(Individuals!$E$10>0,E168-YEAR(Individuals!$E$10),0)","v":141},{"$f":"IF(Individuals!$E$15>0,E168-YEAR(Individuals!$E$15),0)","v":139},0,24024.012657273866,2217289.5695711751,null,{"$f":"IF( E168>=$I$43, IF(L167=0, $I$74, L167+(L167*Retire!$D$18)), 0)","v":24024.012657273866}]
[null,null,"",89,2110,{"$f":"IF(Individuals!$E$10>0,E169-YEAR(Individuals!$E$10),0)","v":142},{"$f":"IF(Individuals!$E$15>0,E169-YEAR(Individuals!$E$15),0)","v":140},0,24744.733036992082,2258309.4266082421,null,{"$f":"IF( E169>=$I$43, IF(L168=0, $I$74, L168+(L168*Retire!$D$18)), 0)","v":24744.733036992082}]
[null,null,"",90,2111,{"$f":"IF(Individuals!$E$10>0,E170-YEAR(Individuals!$E$10),0)","v":143},{"$f":"IF(Individuals!$E$15>0,E170-YEAR(Individuals!$E$15),0)","v":141},0,25487.075028101845,2300088.1510004946,null,{"$f":"IF( E170>=$I$43, IF(L169=0, $I$74, L169+(L169*Retire!$D$18)), 0)","v":25487.075028101845}]
[null,null,{"$f":"IF(E171=$I$43,\"Home sold\",\"\")","v":""},91,2112,{"$f":"IF(Individuals!$E$10>0,E171-YEAR(Individuals!$E$10),0)","v":144},{"$f":"IF(Individuals!$E$15>0,E171-YEAR(Individuals!$E$15),0)","v":142},0,26251.687278944901,2342639.7817940037,null,{"$f":"IF( E171>=$I$43, IF(L170=0, $I$74, L170+(L170*Retire!$D$18)), 0)","v":26251.687278944901}]
[null,null,"",92,2113,{"$f":"IF(Individuals!$E$10>0,E172-YEAR(Individuals!$E$10),0)","v":145},{"$f":"IF(Individuals!$E$15>0,E172-YEAR(Individuals!$E$15),0)","v":143},0,27039.237897313247,2385978.6177571928,null,{"$f":"IF( E172>=$I$43, IF(L171=0, $I$74, L171+(L171*Retire!$D$18)), 0)","v":27039.237897313247}]
[null,null,"",93,2114,{"$f":"IF(Individuals!$E$10>0,E173-YEAR(Individuals!$E$10),0)","v":146},{"$f":"IF(Individuals!$E$15>0,E173-YEAR(Individuals!$E$15),0)","v":144},0,27850.415034232643,2430119.2221857007,null,{"$f":"IF( E173>=$I$43, IF(L172=0, $I$74, L172+(L172*Retire!$D$18)), 0)","v":27850.415034232643}]
[null,null,"",94,2115,{"$f":"IF(Individuals!$E$10>0,E174-YEAR(Individuals!$E$10),0)","v":147},{"$f":"IF(Individuals!$E$15>0,E174-YEAR(Individuals!$E$15),0)","v":145},0,28685.927485259621,2475076.4277961361,null,{"$f":"IF( E174>=$I$43, IF(L173=0, $I$74, L173+(L173*Retire!$D$18)), 0)","v":28685.927485259621}]
[null,null,"",95,2116,{"$f":"IF(Individuals!$E$10>0,E175-YEAR(Individuals!$E$10),0)","v":148},{"$f":"IF(Individuals!$E$15>0,E175-YEAR(Individuals!$E$15),0)","v":146},0,29546.50530981741,2520865.3417103644,null,{"$f":"IF( E175>=$I$43, IF(L174=0, $I$74, L174+(L174*Retire!$D$18)), 0)","v":29546.50530981741}]
[null,null,"",96,2117,{"$f":"IF(Individuals!$E$10>0,E176-YEAR(Individuals!$E$10),0)","v":149},{"$f":"IF(Individuals!$E$15>0,E176-YEAR(Individuals!$E$15),0)","v":147},0,30432.900469111933,2567501.350532006,null,{"$f":"IF( E176>=$I$43, IF(L175=0, $I$74, L175+(L175*Retire!$D$18)), 0)","v":30432.900469111933}]
[null,null,"",97,2118,{"$f":"IF(Individuals!$E$10>0,E177-YEAR(Individuals!$E$10),0)","v":150},{"$f":"IF(Individuals!$E$15>0,E177-YEAR(Individuals!$E$15),0)","v":148},0,31345.887483185292,2615000.1255168482,null,{"$f":"IF( E177>=$I$43, IF(L176=0, $I$74, L176+(L176*Retire!$D$18)), 0)","v":31345.887483185292}]
[null,null,"",98,2119,{"$f":"IF(Individuals!$E$10>0,E178-YEAR(Individuals!$E$10),0)","v":151},{"$f":"IF(Individuals!$E$15>0,E178-YEAR(Individuals!$E$15),0)","v":149},0,32286.26410768085,2663377.6278389096,null,{"$f":"IF( E178>=$I$43, IF(L177=0, $I$74, L177+(L177*Retire!$D$18)), 0)","v":32286.26410768085}]
[null,null,"",99,2120,{"$f":"IF(Individuals!$E$10>0,E179-YEAR(Individuals!$E$10),0)","v":152},{"$f":"IF(Individuals!$E$15>0,E179-YEAR(Individuals!$E$15),0)","v":150},0,33254.852030911279,2712650.1139539294,null,{"$f":"IF( E179>=$I$43, IF(L178=0, $I$74, L178+(L178*Retire!$D$18)), 0)","v":33254.852030911279}]
[null,null,"",100,2121,{"$f":"IF(Individuals!$E$10>0,E180-YEAR(Individuals!$E$10),0)","v":153},{"$f":"IF(Individuals!$E$15>0,E180-YEAR(Individuals!$E$15),0)","v":151},0,34252.497591838619,2762834.1410620771,null,{"$f":"IF( E180>=$I$43, IF(L179=0, $I$74, L179+(L179*Retire!$D$18)), 0)","v":34252.497591838619}]
[null,null,"",101,2122,{"$f":"IF(Individuals!$E$10>0,E181-YEAR(Individuals!$E$10),0)","v":154},{"$f":"IF(Individuals!$E$15>0,E181-YEAR(Individuals!$E$15),0)","v":152},0,35280.072519593778,2813946.5726717254,null,{"$f":"IF( E181>=$I$43, IF(L180=0, $I$74, L180+(L180*Retire!$D$18)), 0)","v":35280.072519593778}]
[null,null,"",102,2123,{"$f":"IF(Individuals!$E$10>0,E182-YEAR(Individuals!$E$10),0)","v":155},{"$f":"IF(Individuals!$E$15>0,E182-YEAR(Individuals!$E$15),0)","v":153},0,36338.474695181591,2866004.5842661522,null,{"$f":"IF( E182>=$I$43, IF(L181=0, $I$74, L181+(L181*Retire!$D$18)), 0)","v":36338.474695181591}]
[null,null,"",103,2124,{"$f":"IF(Individuals!$E$10>0,E183-YEAR(Individuals!$E$10),0)","v":156},{"$f":"IF(Individuals!$E$15>0,E183-YEAR(Individuals!$E$15),0)","v":154},0,37428.628936037036,2919025.669075076,null,{"$f":"IF( E183>=$I$43, IF(L182=0, $I$74, L182+(L182*Retire!$D$18)), 0)","v":37428.628936037036}]
[null,null,"",104,2125,{"$f":"IF(Individuals!$E$10>0,E184-YEAR(Individuals!$E$10),0)","v":157},{"$f":"IF(Individuals!$E$15>0,E184-YEAR(Individuals!$E$15),0)","v":155},0,38551.487804118144,2973027.6439529648,null,{"$f":"IF( E184>=$I$43, IF(L183=0, $I$74, L183+(L183*Retire!$D$18)), 0)","v":38551.487804118144}]
[null,null,"",105,2126,{"$f":"IF(Individuals!$E$10>0,E185-YEAR(Individuals!$E$10),0)","v":158},{"$f":"IF(Individuals!$E$15>0,E185-YEAR(Individuals!$E$15),0)","v":156},0,39708.032438241687,3028028.6553660948,null,{"$f":"IF( E185>=$I$43, IF(L184=0, $I$74, L184+(L184*Retire!$D$18)), 0)","v":39708.032438241687}]
[null,null,"",106,2127,{"$f":"IF(Individuals!$E$10>0,E186-YEAR(Individuals!$E$10),0)","v":159},{"$f":"IF(Individuals!$E$15>0,E186-YEAR(Individuals!$E$15),0)","v":157},0,40899.273411388938,3084047.1854903675,null,{"$f":"IF( E186>=$I$43, IF(L185=0, $I$74, L185+(L185*Retire!$D$18)), 0)","v":40899.273411388938}]
[null,null,"",107,2128,{"$f":"IF(Individuals!$E$10>0,E187-YEAR(Individuals!$E$10),0)","v":160},{"$f":"IF(Individuals!$E$15>0,E187-YEAR(Individuals!$E$15),0)","v":158},0,42126.251613730608,3141102.0584219391,null,{"$f":"IF( E187>=$I$43, IF(L186=0, $I$74, L186+(L186*Retire!$D$18)), 0)","v":42126.251613730608}]
[null,null,"",108,2129,{"$f":"IF(Individuals!$E$10>0,E188-YEAR(Individuals!$E$10),0)","v":161},{"$f":"IF(Individuals!$E$15>0,E188-YEAR(Individuals!$E$15),0)","v":159},0,43390.03916214253,3199212.4465027452,null,{"$f":"IF( E188>=$I$43, IF(L187=0, $I$74, L187+(L187*Retire!$D$18)), 0)","v":43390.03916214253}]
[null,null,"",109,2130,{"$f":"IF(Individuals!$E$10>0,E189-YEAR(Individuals!$E$10),0)","v":162},{"$f":"IF(Individuals!$E$15>0,E189-YEAR(Individuals!$E$15),0)","v":160},0,44691.740337006806,3258397.8767630458,null,{"$f":"IF( E189>=$I$43, IF(L188=0, $I$74, L188+(L188*Retire!$D$18)), 0)","v":44691.740337006806}]
[null,null,"",110,2131,{"$f":"IF(Individuals!$E$10>0,E190-YEAR(Individuals!$E$10),0)","v":163},{"$f":"IF(Individuals!$E$15>0,E190-YEAR(Individuals!$E$15),0)","v":161},0,46032.492547117014,3318678.237483162,null,{"$f":"IF( E190>=$I$43, IF(L189=0, $I$74, L189+(L189*Retire!$D$18)), 0)","v":46032.492547117014}]
[null,null,"",111,2132,{"$f":"IF(Individuals!$E$10>0,E191-YEAR(Individuals!$E$10),0)","v":164},{"$f":"IF(Individuals!$E$15>0,E191-YEAR(Individuals!$E$15),0)","v":162},0,47413.467323530524,3380073.7848766004,null,{"$f":"IF( E191>=$I$43, IF(L190=0, $I$74, L190+(L190*Retire!$D$18)), 0)","v":47413.467323530524}]
[null,null,"",112,2133,{"$f":"IF(Individuals!$E$10>0,E192-YEAR(Individuals!$E$10),0)","v":165},{"$f":"IF(Individuals!$E$15>0,E192-YEAR(Individuals!$E$15),0)","v":163},0,48835.871343236438,3442605.1498968173,null,{"$f":"IF( E192>=$I$43, IF(L191=0, $I$74, L191+(L191*Retire!$D$18)), 0)","v":48835.871343236438}]
[null,null,{"$f":"IF(E193=$I$43,\"Home sold\",\"\")","v":""},113,2134,{"$f":"IF(Individuals!$E$10>0,E193-YEAR(Individuals!$E$10),0)","v":166},{"$f":"IF(Individuals!$E$15>0,E193-YEAR(Individuals!$E$15),0)","v":164},0,50300.947483533535,3506293.3451699084,null,{"$f":"IF( E193>=$I$43, IF(L192=0, $I$74, L192+(L192*Retire!$D$18)), 0)","v":50300.947483533535}]
[null,null,"",114,2135,{"$f":"IF(Individuals!$E$10>0,E194-YEAR(Individuals!$E$10),0)","v":167},{"$f":"IF(Individuals!$E$15>0,E194-YEAR(Individuals!$E$15),0)","v":165},0,51809.975908039538,3571159.7720555519,null,{"$f":"IF( E194>=$I$43, IF(L193=0, $I$74, L193+(L193*Retire!$D$18)), 0)","v":51809.975908039538}]
[null,null,"",115,2136,{"$f":"IF(Individuals!$E$10>0,E195-YEAR(Individuals!$E$10),0)","v":168},{"$f":"IF(Individuals!$E$15>0,E195-YEAR(Individuals!$E$15),0)","v":166},0,53364.275185280727,3637226.2278385796,null,{"$f":"IF( E195>=$I$43, IF(L194=0, $I$74, L194+(L194*Retire!$D$18)), 0)","v":53364.275185280727}]
[null,null,"",116,2137,{"$f":"IF(Individuals!$E$10>0,E196-YEAR(Individuals!$E$10),0)","v":169},{"$f":"IF(Individuals!$E$15>0,E196-YEAR(Individuals!$E$15),0)","v":167},0,54965.203440839148,3704514.9130535931,null,{"$f":"IF( E196>=$I$43, IF(L195=0, $I$74, L195+(L195*Retire!$D$18)), 0)","v":54965.203440839148}]
[null,null,"",117,2138,{"$f":"IF(Individuals!$E$10>0,E197-YEAR(Individuals!$E$10),0)","v":170},{"$f":"IF(Individuals!$E$15>0,E197-YEAR(Individuals!$E$15),0)","v":168},0,56614.159544064321,3773048.4389450848,null,{"$f":"IF( E197>=$I$43, IF(L196=0, $I$74, L196+(L196*Retire!$D$18)), 0)","v":56614.159544064321}]
[null,null,"",118,2139,{"$f":"IF(Individuals!$E$10>0,E198-YEAR(Individuals!$E$10),0)","v":171},{"$f":"IF(Individuals!$E$15>0,E198-YEAR(Individuals!$E$15),0)","v":169},0,58312.584330386249,3842849.8350655688,null,{"$f":"IF( E198>=$I$43, IF(L197=0, $I$74, L197+(L197*Retire!$D$18)), 0)","v":58312.584330386249}]
[null,null,"",119,2140,{"$f":"IF(Individuals!$E$10>0,E199-YEAR(Individuals!$E$10),0)","v":172},{"$f":"IF(Individuals!$E$15>0,E199-YEAR(Individuals!$E$15),0)","v":170},0,60061.961860297837,3913942.5570142819,null,{"$f":"IF( E199>=$I$43, IF(L198=0, $I$74, L198+(L198*Retire!$D$18)), 0)","v":60061.961860297837}]
[null,null,"",120,2141,{"$f":"IF(Individuals!$E$10>0,E200-YEAR(Individuals!$E$10),0)","v":173},{"$f":"IF(Individuals!$E$15>0,E200-YEAR(Individuals!$E$15),0)","v":171},0,61863.820716106769,3986350.4943190459,null,{"$f":"IF( E200>=$I$43, IF(L199=0, $I$74, L199+(L199*Retire!$D$18)), 0)","v":61863.820716106769}]
[null,null,"",121,2142,{"$f":"IF(Individuals!$E$10>0,E201-YEAR(Individuals!$E$10),0)","v":174},{"$f":"IF(Individuals!$E$15>0,E201-YEAR(Individuals!$E$15),0)","v":172},0,63719.735337589969,4060097.9784639482,null,{"$f":"IF( E201>=$I$43, IF(L200=0, $I$74, L200+(L200*Retire!$D$18)), 0)","v":63719.735337589969}]
[null,null,"",122,2143,{"$f":"IF(Individuals!$E$10>0,E202-YEAR(Individuals!$E$10),0)","v":175},{"$f":"IF(Individuals!$E$15>0,E202-YEAR(Individuals!$E$15),0)","v":173},0,65631.327397717672,4135209.7910655313,null,{"$f":"IF( E202>=$I$43, IF(L201=0, $I$74, L201+(L201*Retire!$D$18)), 0)","v":65631.327397717672}]
[null,null,"",123,2144,{"$f":"IF(Individuals!$E$10>0,E203-YEAR(Individuals!$E$10),0)","v":176},{"$f":"IF(Individuals!$E$15>0,E203-YEAR(Individuals!$E$15),0)","v":174},0,67600.267219649206,4211711.1722002439,null,{"$f":"IF( E203>=$I$43, IF(L202=0, $I$74, L202+(L202*Retire!$D$18)), 0)","v":67600.267219649206}]
[null,null,"",124,2145,{"$f":"IF(Individuals!$E$10>0,E204-YEAR(Individuals!$E$10),0)","v":177},{"$f":"IF(Individuals!$E$15>0,E204-YEAR(Individuals!$E$15),0)","v":175},0,69628.275236238682,4289627.8288859483,null,{"$f":"IF( E204>=$I$43, IF(L203=0, $I$74, L203+(L203*Retire!$D$18)), 0)","v":69628.275236238682}]
[null,null,null,125,2146,{"$f":"IF(Individuals!$E$10>0,E205-YEAR(Individuals!$E$10),0)","v":178},{"$f":"IF(Individuals!$E$15>0,E205-YEAR(Individuals!$E$15),0)","v":176},0,71717.123493325838,4368985.9437203379,null,{"$f":"IF( E205>=$I$43, IF(L204=0, $I$74, L204+(L204*Retire!$D$18)), 0)","v":71717.123493325838}]
[]
[]
[]
[]
[null,null,"Replacement House Value (if sale year is defined in Selling Home section above)"]
[null,null,"The following is information for the estimated value of a replacement house if purchased when the house is sold."]
[]
[null,null,"Annual house appreciation rate %",null,null,null,null,null,0.02]
[null,null,"Year purchased (defaults to the same year as the sale year of first house)",null,null,null,null,null,{"$f":"I43","v":2050}]
[]
[null,null,null,null,null,"Age","Age","Estimated"]
[null,null,"Year purchased","#","Year","Id-1","Id-2","Value"]
[null,null,null,null,null,null,null,{"$f":"I172","v":27039.237897313247}]
[null,null,{"$f":"IF(E219=$I$214,\"House purchased\",\"\")","v":""},{"$f":"D81:G81","v":1},2022,54,52,{"$f":"IF(E219>$I$214, J214+(J214*$I$213), IF(E219=$I$214, $I$46, 0)  )","v":0}]
[null,null,{"$f":"IF(E220=$I$214,\"House purchased\",\"\")","v":""},{"$f":"D82:G82","v":2},2023,55,53,{"$f":"IF(E220>$I$214, H219+(H219*$I$213), IF(E220=$I$214, $I$46, 0)  )","v":0}]
[null,null,"",{"$f":"D83:G83","v":3},2024,56,54,0]
[null,null,"",{"$f":"D84:G84","v":4},2025,57,55,0]
[null,null,"",{"$f":"D85:G85","v":5},2026,58,56,0]
[null,null,"",{"$f":"D86:G86","v":6},2027,59,57,0]
[null,null,"",{"$f":"D87:G87","v":7},2028,60,58,0]
[null,null,"",{"$f":"D88:G88","v":8},2029,61,59,0]
[null,null,"",{"$f":"D89:G89","v":9},2030,62,60,0]
[null,null,"",{"$f":"D90:G90","v":10},2031,63,61,0]
[null,null,"",{"$f":"D91:G91","v":11},2032,64,62,0]
[null,null,"",{"$f":"D92:G92","v":12},2033,65,63,0]
[null,null,"",{"$f":"D93:G93","v":13},2034,66,64,0]
[null,null,"",{"$f":"D94:G94","v":14},2035,67,65,0]
[null,null,"",{"$f":"D95:G95","v":15},2036,68,66,0]
[null,null,"",{"$f":"D96:G96","v":16},2037,69,67,0]
[null,null,"",{"$f":"D97:G97","v":17},2038,70,68,0]
[null,null,"",{"$f":"D98:G98","v":18},2039,71,69,0]
[null,null,"",{"$f":"D99:G99","v":19},2040,72,70,0]
[null,null,"",{"$f":"D100:G100","v":20},2041,73,71,0]
[null,null,"",{"$f":"D101:G101","v":21},2042,74,72,0]
[null,null,{"$f":"C102","v":""},{"$f":"D102:G102","v":22},2043,75,73,0]
[null,null,"",{"$f":"D103:G103","v":23},2044,76,74,0]
[null,null,"",{"$f":"D104:G104","v":24},2045,77,75,0]
[null,null,"",{"$f":"D105:G105","v":25},2046,78,76,0]
[null,null,"",{"$f":"D106:G106","v":26},2047,79,77,0]
[null,null,"",{"$f":"D107:G107","v":27},2048,80,78,0]
[null,null,"",{"$f":"D108:G108","v":28},2049,81,79,0]
[null,null,"Home sold",{"$f":"D109:G109","v":29},2050,82,80,0]
[null,null,"",{"$f":"D110:G110","v":30},2051,83,81,0]
[null,null,"",{"$f":"D111:G111","v":31},2052,84,82,0]
[null,null,"",{"$f":"D112:G112","v":32},2053,85,83,0]
[null,null,"",{"$f":"D113:G113","v":33},2054,86,84,0]
[null,null,null,{"$f":"D114:G114","v":34},2055,87,85,{"$f":"IF(E252>$I$214, H251+(H251*$I$213), IF(E252=$I$214, $I$46, 0)  )","v":0}]
[null,null,null,{"$f":"D115:G115","v":35},2056,88,86,0]
[null,null,null,{"$f":"D116:G116","v":36},2057,89,87,0]
[null,null,null,{"$f":"D117:G117","v":37},2058,90,88,0]
[null,null,null,{"$f":"D118:G118","v":38},2059,91,89,0]
[null,null,null,{"$f":"D119:G119","v":39},2060,92,90,0]
[null,null,null,{"$f":"D120:G120","v":40},2061,93,91,0]
[null,null,null,{"$f":"D121:G121","v":41},2062,94,92,0]
[null,null,null,{"$f":"D122:G122","v":42},2063,95,93,0]
[null,null,null,{"$f":"D123:G123","v":43},2064,96,94,0]
[null,null,null,{"$f":"D124:G124","v":44},2065,97,95,0]
[null,null,null,{"$f":"D125:G125","v":45},2066,98,96,0]
[null,null,null,{"$f":"D126:G126","v":46},2067,99,97,0]
[null,null,null,{"$f":"D127:G127","v":47},2068,100,98,0]
[null,null,null,{"$f":"D128:G128","v":48},2069,101,99,0]
[null,null,null,{"$f":"D129:G129","v":49},2070,102,100,0]
[null,null,null,{"$f":"D130:G130","v":50},2071,103,101,0]
[null,null,null,{"$f":"D131:G131","v":51},2072,104,102,0]
[null,null,null,{"$f":"D132:G132","v":52},2073,105,103,0]
[null,null,null,{"$f":"D133:G133","v":53},2074,106,104,0]
[null,null,null,{"$f":"D134:G134","v":54},2075,107,105,0]
[null,null,null,{"$f":"D135:G135","v":55},2076,108,106,0]
[null,null,null,{"$f":"D136:G136","v":56},2077,109,107,0]
[null,null,null,{"$f":"D137:G137","v":57},2078,110,108,0]
[null,null,null,{"$f":"D138:G138","v":58},2079,111,109,0]
[null,null,null,{"$f":"D139:G139","v":59},2080,112,110,0]
[null,null,null,{"$f":"D140:G140","v":60},2081,113,111,0]
[null,null,null,{"$f":"D141:G141","v":61},2082,114,112,0]
[null,null,null,{"$f":"D142:G142","v":62},2083,115,113,0]
[null,null,null,{"$f":"D143:G143","v":63},2084,116,114,0]
[null,null,null,{"$f":"D144:G144","v":64},2085,117,115,0]
[null,null,null,{"$f":"D145:G145","v":65},2086,118,116,0]
[null,null,null,{"$f":"D146:G146","v":66},2087,119,117,{"$f":"IF(E284>$I$214, H283+(H283*$I$213), IF(E284=$I$214, $I$46, 0)  )","v":0}]
[null,null,null,{"$f":"D147:G147","v":67},2088,120,118,0]
[null,null,null,{"$f":"D148:G148","v":68},2089,121,119,0]
[null,null,null,{"$f":"D149:G149","v":69},2090,122,120,0]
[null,null,null,{"$f":"D150:G150","v":70},2091,123,121,0]
[null,null,null,{"$f":"D151:G151","v":71},2092,124,122,0]
[null,null,null,{"$f":"D152:G152","v":72},2093,125,123,0]
[null,null,null,{"$f":"D153:G153","v":73},2094,126,124,0]
[null,null,null,{"$f":"D154:G154","v":74},2095,127,125,0]
[null,null,null,{"$f":"D155:G155","v":75},2096,128,126,0]
[null,null,null,{"$f":"D156:G156","v":76},2097,129,127,0]
[null,null,null,{"$f":"D157:G157","v":77},2098,130,128,0]
[null,null,null,{"$f":"D158:G158","v":78},2099,131,129,0]
[null,null,null,{"$f":"D159:G159","v":79},2100,132,130,0]
[null,null,null,{"$f":"D160:G160","v":80},2101,133,131,0]
[null,null,null,{"$f":"D161:G161","v":81},2102,134,132,0]
[null,null,null,{"$f":"D162:G162","v":82},2103,135,133,0]
[null,null,null,{"$f":"D163:G163","v":83},2104,136,134,0]
[null,null,null,{"$f":"D164:G164","v":84},2105,137,135,0]
[null,null,null,{"$f":"D165:G165","v":85},2106,138,136,0]
[null,null,null,{"$f":"D166:G166","v":86},2107,139,137,0]
[null,null,null,{"$f":"D167:G167","v":87},2108,140,138,0]
[null,null,null,{"$f":"D168:G168","v":88},2109,141,139,0]
[null,null,null,{"$f":"D169:G169","v":89},2110,142,140,0]
[null,null,null,{"$f":"D170:G170","v":90},2111,143,141,0]
[null,null,null,{"$f":"D171:G171","v":91},2112,144,142,0]
[null,null,null,{"$f":"D172:G172","v":92},2113,145,143,0]
[null,null,null,{"$f":"D173:G173","v":93},2114,146,144,0]
[null,null,null,{"$f":"D174:G174","v":94},2115,147,145,0]
[null,null,null,{"$f":"D175:G175","v":95},2116,148,146,0]
[null,null,null,{"$f":"D176:G176","v":96},2117,149,147,0]
[null,null,null,{"$f":"D177:G177","v":97},2118,150,148,0]
[null,null,null,{"$f":"D178:G178","v":98},2119,151,149,{"$f":"IF(E316>$I$214, H315+(H315*$I$213), IF(E316=$I$214, $I$46, 0)  )","v":0}]
[null,null,null,{"$f":"D179:G179","v":99},2120,152,150,0]
[null,null,null,{"$f":"D180:G180","v":100},2121,153,151,0]
[null,null,null,{"$f":"D181:G181","v":101},2122,154,152,0]
[null,null,null,{"$f":"D182:G182","v":102},2123,155,153,0]
[null,null,null,{"$f":"D183:G183","v":103},2124,156,154,0]
[null,null,null,{"$f":"D184:G184","v":104},2125,157,155,0]
[null,null,null,{"$f":"D185:G185","v":105},2126,158,156,0]
[null,null,null,{"$f":"D186:G186","v":106},2127,159,157,0]
[null,null,null,{"$f":"D187:G187","v":107},2128,160,158,0]
[null,null,null,{"$f":"D188:G188","v":108},2129,161,159,0]
[null,null,null,{"$f":"D189:G189","v":109},2130,162,160,0]
[null,null,null,{"$f":"D190:G190","v":110},2131,163,161,0]
[null,null,null,{"$f":"D191:G191","v":111},2132,164,162,0]
[null,null,null,{"$f":"D192:G192","v":112},2133,165,163,0]
[null,null,null,{"$f":"D193:G193","v":113},2134,166,164,0]
[null,null,null,{"$f":"D194:G194","v":114},2135,167,165,0]
[null,null,null,{"$f":"D195:G195","v":115},2136,168,166,0]
[null,null,null,{"$f":"D196:G196","v":116},2137,169,167,0]
[null,null,null,{"$f":"D197:G197","v":117},2138,170,168,0]
[null,null,null,{"$f":"D198:G198","v":118},2139,171,169,0]
[null,null,null,{"$f":"D199:G199","v":119},2140,172,170,0]
[null,null,null,{"$f":"D200:G200","v":120},2141,173,171,0]
[null,null,null,{"$f":"D201:G201","v":121},2142,174,172,0]
[null,null,null,{"$f":"D202:G202","v":122},2143,175,173,0]
[null,null,null,{"$f":"D203:G203","v":123},2144,176,174,0]
[null,null,null,{"$f":"D204:G204","v":124},2145,177,175,0]
[null,null,null,{"$f":"D205:G205","v":125},2146,178,176,0]

{"sheet":"Vehicle","index":16,"n_rows":35,"n_cols":10,"rows_kept":35,"cut":false,"hidden":true,"merged":[[40,2,40,8],[35,2,35,8],[36,2,36,8],[37,2,37,8],[38,2,38,8],[39,2,39,8],[34,2,34,8],[2,2,2,10],[7,2,7,6],[8,2,8,6],[16,2,16,8],[17,2,17,8],[9,3,9,4],[9,5,9,6],[9,7,9,8],[10,9,10,10],[11,9,11,10],[12,9,12,10],[13,9,13,10],[10,7,10,8],[11,7,11,8],[12,7,12,8],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[9,9,9,10],[13,7,13,8],[10,5,10,6],[11,5,11,6],[12,5,12,6],[13,5,13,6]]}
[]
[null,null,"Vehicle"]
["Return",null,"Enter information regarding any vehicles and associated costs for transportation."]
[]
[]
[]
[]
[null,null,"Vehicles"]
[null,null,"Vehicle Information from the Assets tab. "]
[null,null,null,"One",null,"Two",null,"Three",null,"Four"]
[null,null,"Vehicle",{"$f":"IF(Assets!C27<>\"\",Assets!C27,\"\")","v":"Lexus"},null,{"$f":"IF(Assets!C28<>\"\",Assets!C28,\"\")","v":"Honda"},null,{"$f":"IF(Assets!C29<>\"\",Assets!C29,\"\")","v":""},null,{"$f":"IF(Assets!C30<>\"\",Assets!C30,\"\")","v":""}]
[null,null,"Description",{"$f":"IF(Assets!D27<>\"\",Assets!D27,\"\")","v":"RX"},null,{"$f":"IF(Assets!D28<>\"\",Assets!D28,\"\")","v":"CX"},null,{"$f":"IF(Assets!D29<>\"\",Assets!D29,\"\")","v":""},null,{"$f":"IF(Assets!D30<>\"\",Assets!D30,\"\")","v":""}]
[null,null,"Monthly payment",{"$f":"IF(Assets!F27>0,Assets!F27,0)","v":350},null,{"$f":"IF(Assets!F28>0,Assets!F28,0)","v":450},null,{"$f":"IF(Assets!F29>0,Assets!F29,0)","v":0},null,{"$f":"IF(Assets!F30>0,Assets!F30,0)","v":0}]
[null,null,"Estimated current value",{"$f":"IF(Assets!E27>0,Assets!E27,\"\")","v":35000},null,{"$f":"IF(Assets!E28>0,Assets!E28,\"\")","v":41000},null,{"$f":"IF(Assets!E29>0,Assets!E29,0)","v":0},null,{"$f":"IF(Assets!E30>0,Assets!E30,0)","v":0}]
[]
[]
[null,null,"Vehicle Expenses"]
[null,null,"For each expense line item ensure you enter the combined expenses for all above vehicles.  "]
[null,null,null,null,"Annual","Inflation",null,"Monthly","Annual"]
[null,null,"Description","Amount","Freq.","Applies",null,"Amount","Amount"]
[null,null,"Insurance premium(s)",2000,2,"Y","Required",{"$f":"IF(ISNUMBER(I21),I21/12,0)","v":333.33333333333331},{"$f":"IF(ISNUMBER(D21),IF(E21>0,E21*D21,0),0)","v":4000}]
[null,null,"Maintenance",600,2,"Y","Required",{"$f":"IF(ISNUMBER(I22),I22/12,0)","v":100},{"$f":"IF(ISNUMBER(D22),IF(E22>0,E22*D22,0),0)","v":1200}]
[null,null,"Repairs",100,12,"Y","Required",100,1200]
[null,null,"Fuel",50,12,"Y","Required",50,600]
[null,null,"Registration(s)",115,2,"Y","Required",19.166666666666668,230]
[null,null,"Tolls / Parking",100,12,"Y","Required",100,1200]
[null,null,"AAA membership",250,1,"Y","Required",20.833333333333332,250]
[null,null,"Other",0,0,"Y","Optional",0,0]
[null,null,"Other",0,0,"N","Optional",0,0]
[null,null,"Other",0,0,"N","Optional",0,0]
[null,null,"Monthly car payments",{"$f":"SUM(D13:J13)","v":800},12,"N","Optional",800,9600]
[null,null,null,null,null,null,null,{"$f":"SUM(H21:H31)","v":1523.3333333333333},{"$f":"SUM(I21:I31)","v":18280}]
[]
[]
[null,null,"Comments"]

{"sheet":"Med-Insur","index":17,"n_rows":46,"n_cols":17,"rows_kept":46,"cut":false,"hidden":true,"merged":[[2,2,2,10],[22,2,22,8],[23,2,23,7],[23,10,23,15]]}
[]
[null,null,"Medical Insurance"]
["Return",null,"Enter medical insurance information.  The entered data will be used to populate the Med-Insur section of the budget."]
[]
[]
[]
[]
[null,null,"Combined"]
[null,null,null,null,"Annual","Inflation","Optional /","Monthly","Annual"]
[null,null,"Description","Amount","Freq.","Applies","Required","Amount","Amount",null,"* Medicare IRMAA - Income Related Monthly Adjustment Amount "]
[null,null,"Rx",{"$f":"D27+L27","v":97},12,"N","Required",{"$f":"IF(ISNUMBER(D11),IF(E11>0,(D11*E11)/12,0),0)","v":97},{"$f":"H11*12","v":1164}]
[null,null,"Other",0,0,"N","Optional",{"$f":"IF(ISNUMBER(D12),IF(E12>0,(D12*E12)/12,0),0)","v":0},{"$f":"H12*12","v":0}]
[null,null,"Other",0,0,"N","Optional",0,{"$f":"H13*12","v":0}]
[null,null,"Other",0,0,"N","Optional",0,0]
[null,null,"Other",0,0,"N","Optional",0,0]
[null,null,"Other",0,0,"N","Optional",0,0]
[null,null,"Other",0,0,"N","Optional",0,0]
[null,null,"Other",0,0,"N","Optional",0,0]
[null,null,"Other",0,0,"N","Optional",0,0]
[null,null,"Other",0,0,"N","Optional",0,0]
[null,null,"Medicare B & D",0,12,"Y","Required",0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H11:H21)","v":97},{"$f":"SUM(I11:I21)","v":1164}]
[]
[null,null,"Individual 1",null,null,null,null,null,null,null,"Individual 2"]
[null,null,null,null,"Annual","Inflation","Optional /","Monthly","Annual",null,null,null,"Annual","Inflation","Optional /","Monthly","Annual"]
[null,null,"Description","Amount","Freq.","Applies","Required","Amount","Amount",null,"Description","Amount","Freq.","Applies","Required","Amount","Amount"]
[null,null,{"$f":"C11","v":"Rx"},39,{"$f":"E11","v":12},"N","Required",{"$f":"IF(ISNUMBER(D27),IF(E27>0,(D27*E27)/12,0),0)","v":39},{"$f":"H27*12","v":468},null,{"$f":"C27","v":"Rx"},58,{"$f":"E11","v":12},{"$f":"F11","v":"N"},{"$f":"G11","v":"Required"},{"$f":"IF(ISNUMBER(L27),IF(M27>0,(L27*M27)/12,0),0)","v":58},{"$f":"P27*12","v":696}]
[null,null,{"$f":"C12","v":"Other"},0,0,"N","Optional",{"$f":"IF(ISNUMBER(D28),IF(E28>0,(D28*E28)/12,0),0)","v":0},{"$f":"H28*12","v":0},null,{"$f":"C28","v":"Other"},0,0,"N","Optional",{"$f":"IF(ISNUMBER(L28),IF(M28>0,(L28*M28)/12,0),0)","v":0},{"$f":"P28*12","v":0}]
[null,null,{"$f":"C13","v":"Other"},0,0,"N","Optional",0,0,null,{"$f":"C29","v":"Other"},0,0,"N","Optional",0,0]
[null,null,"Other",0,0,"N","Optional",0,0,null,"Other",0,0,"N","Optional",0,0]
[null,null,"Other",0,0,"N","Optional",0,0,null,"Other",0,0,"N","Optional",0,0]
[null,null,"Other",0,0,"N","Optional",0,0,null,"Other",0,0,"N","Optional",0,0]
[null,null,"Other",0,0,"N","Optional",0,0,null,"Other",0,0,"N","Optional",0,0]
[null,null,"Other",0,0,"N","Optional",0,0,null,"Other",0,0,"N","Optional",0,0]
[null,null,"Other",0,0,"N","Optional",0,0,null,"Other",0,0,"N","Optional",0,0]
[null,null,"Other",0,0,"N","Optional",0,0,null,"Other",0,0,"N","Optional",0,0]
[null,null,{"$f":"C21","v":"Medicare B & D"},0,12,"Y","Required",0,0,null,"Medicare B & D",0,12,"Y","Required",0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H27:H37)","v":39},{"$f":"SUM(I27:I37)","v":468},null,null,{"$f":"SUM(L27:L37)","v":58},null,null,null,{"$f":"SUM(P27:P37)","v":58},{"$f":"SUM(Q27:Q37)","v":696}]
[]
[]
[]
[]
[]
[]
[null,"Y"]
[null,"N"]

{"sheet":"Export","index":18,"n_rows":252,"n_cols":7,"rows_kept":252,"cut":false,"hidden":true,"merged":[]}
["Assets","C",10,14,"String","<EMPTY>","Cash"]
["Assets","C",21,0,"String","<EMPTY>","Housing"]
["Assets","C",27,30,"String","<EMPTY>","Vehicles"]
["Assets","C",37,48,"String","<EMPTY>","Investments"]
["Assets","C",58,59,"String","<EMPTY>","Rental"]
["Assets","D",10,14,"String","<EMPTY>","Cash"]
["Assets","D",21,0,"String","<EMPTY>","Housing"]
["Assets","D",27,30,"String","<EMPTY>","Vehicles"]
["Assets","D",37,48,"String","<EMPTY>","Investments"]
["Assets","D",58,59,"String","<EMPTY>","Rental"]
["Assets","E",10,14,"Dollar",0,"Cash"]
["Assets","E",21,0,"Dollar",0,"Housing"]
["Assets","E",27,30,"Dollar",0,"Vehicles"]
["Assets","E",37,48,"Dollar",0,"Investments"]
["Assets","E",58,59,"Dollar",0,"Rental"]
["Assets","F",10,14,"String","<EMPTY>","Cash"]
["Assets","F",21,0,"Dollar",0,"Housing"]
["Assets","F",27,30,"Dollar",0,"Vehicles"]
["Assets","F",37,48,"Dollar",0,"Investments"]
["Assets","F",58,59,"String","<EMPTY>","Rental"]
["Assets","G",21,0,"Number",0.5,"Housing"]
["Assets","G",27,30,"String","<EMPTY>","Vehicles"]
["Assets","G",37,48,"Percent",0.5,"Investments"]
["Assets","H",21,0,"String","<EMPTY>","Housing"]
["Assets","H",37,48,"String","<EMPTY>","Investments"]
["Assets","I",37,48,"String","<EMPTY>","Investments"]
["Assets","J",37,48,"String","<EMPTY>","Investments"]
["Assets","M",10,14,"Date",{"$f":"TODAY()","v":"2022-08-17"},"Cash"]
["Assets","M",21,0,"Date",{"$f":"TODAY()","v":"2022-08-17"},"Housing"]
["Assets","M",27,30,"Date",{"$f":"TODAY()","v":"2022-08-17"},"Vehicles"]
["Assets","M",37,48,"Date",{"$f":"TODAY()","v":"2022-08-17"},"Investments"]
["Assets","M",58,59,"Date",{"$f":"TODAY()","v":"2022-08-17"},"Rental"]
["Budget","B",48,0,"String","<EMPTY>","Category title"]
["Budget","B",61,0,"String","<EMPTY>","Category title"]
["Budget","B",73,0,"String","<EMPTY>","Category title"]
["Budget","B",86,0,"String","<EMPTY>","Category title"]
["Budget","B",99,0,"String","<EMPTY>","Category title"]
["Budget","B",113,0,"String","<EMPTY>","Category title"]
["Budget","B",127,0,"String","<EMPTY>","Category title"]
["Budget","B",141,0,"String","<EMPTY>","Category title"]
["Budget","B",155,0,"String","<EMPTY>","Category title"]
["Budget","C",49,59,"String","<EMPTY>","Deductions"]
["Budget","C",62,71,"String","<EMPTY>","Utilities"]
["Budget","C",74,84,"String","<EMPTY>","Debt Payments"]
["Budget","C",87,97,"String","<EMPTY>","Food"]
["Budget","C",100,111,"String","<EMPTY>","Family"]
["Budget","C",114,125,"String","<EMPTY>","Personal"]
["Budget","C",128,139,"String","<EMPTY>","Education"]
["Budget","C",142,153,"String","<EMPTY>","Entertainment"]
["Budget","C",156,169,"String","<EMPTY>","Miscellaneous"]
["Budget","D",49,59,"Dollar",0,"Deductions"]
["Budget","D",62,71,"Dollar",0,"Utilities"]
["Budget","D",74,84,"Dollar",0,"Debt Payments"]
["Budget","D",87,97,"Dollar",0,"Food"]
["Budget","D",100,111,"Dollar",0,"Family"]
["Budget","D",114,125,"Dollar",0,"Personal"]
["Budget","D",128,139,"Dollar",0,"Education"]
["Budget","D",142,153,"Dollar",0,"Entertainment"]
["Budget","D",156,169,"Dollar",0,"Miscellaneous"]
["Budget","E",49,59,"Number",0,"Deductions"]
["Budget","E",62,71,"Number",0,"Utilities"]
["Budget","E",74,84,"Number",0,"Debt Payments"]
["Budget","E",87,97,"Number",0,"Food"]
["Budget","E",100,111,"Number",0,"Family"]
["Budget","E",114,125,"Number",0,"Personal"]
["Budget","E",128,139,"Number",0,"Education"]
["Budget","E",142,153,"Number",0,"Entertainment"]
["Budget","E",156,169,"Number",0,"Miscellaneous"]
["Budget","F",49,59,"String","<EMPTY>","Deductions"]
["Budget","F",62,71,"String","<EMPTY>","Utilities"]
["Budget","F",74,84,"String","<EMPTY>","Debt Payments"]
["Budget","F",87,97,"String","<EMPTY>","Food"]
["Budget","F",100,111,"String","<EMPTY>","Family"]
["Budget","F",114,125,"String","<EMPTY>","Personal"]
["Budget","F",128,139,"String","<EMPTY>","Education"]
["Budget","F",142,153,"String","<EMPTY>","Entertainment"]
["Budget","F",156,169,"String","<EMPTY>","Miscellaneous"]
["Budget","G",49,59,"String","<EMPTY>","Deductions"]
["Budget","G",62,71,"String","<EMPTY>","Utilities"]
["Budget","G",74,84,"String","<EMPTY>","Debt Payments"]
["Budget","G",87,97,"String","<EMPTY>","Food"]
["Budget","G",100,111,"String","<EMPTY>","Family"]
["Budget","G",114,125,"String","<EMPTY>","Personal"]
["Budget","G",128,139,"String","<EMPTY>","Education"]
["Budget","G",142,153,"String","<EMPTY>","Entertainment"]
["Budget","G",156,169,"String","<EMPTY>","Miscellaneous"]
["Budget","J",10,20,"Dollar",0]
["Budget","J",23,33,"Dollar",0]
["Budget","J",36,46,"Dollar",0]
["Budget","J",49,59,"Dollar",0,"Deductions"]
["Budget","J",62,71,"Dollar",0,"Utilities"]
["Budget","J",74,84,"Dollar",0,"Debt Payments"]
["Budget","J",87,97,"Dollar",0,"Food"]
["Budget","J",100,111,"Dollar",0,"Family"]
["Budget","J",114,125,"Dollar",0,"Personal"]
["Budget","J",128,139,"Dollar",0,"Education"]
["Budget","J",142,153,"Dollar",0,"Entertainment"]
["Budget","J",156,169,"Dollar",0,"Miscellaneous"]
["Budget","M",10,20,"String","<EMPTY>"]
["Budget","M",23,33,"String","<EMPTY>"]
["Budget","M",36,46,"String","<EMPTY>"]
["Budget","M",47,59,"String","<EMPTY>"]
["Budget","M",62,71,"String","<EMPTY>"]
["Budget","M",74,84,"String","<EMPTY>"]
["Budget","M",87,97,"String","<EMPTY>"]
["Budget","M",100,111,"String","<EMPTY>"]
["Budget","M",114,125,"String","<EMPTY>"]
["Budget","M",128,139,"String","<EMPTY>"]
["Budget","M",142,153,"String","<EMPTY>"]
["Budget","M",156,169,"String","<EMPTY>"]
["Housing","C",13,22,"String","<EMPTY>"]
["Housing","D",13,22,"Dollar",0]
["Housing","E",13,22,"Number",0]
["Housing","F",13,22,"String","<EMPTY>"]
["Housing","G",13,22,"String","<EMPTY>"]
["Housing","I",43,0,"Year",{"$f":"YEAR(TODAY())","v":2022}]
["Housing","I",46,47,"Dollar",0]
["Housing","I",53,0,"Percent",0.5]
["Housing","I",60,61,"Dollar","00:00:00"]
["Housing","I",65,0,"Percent",0.5]
["Housing","I",74,0,"Dollar",0]
["Housing","I",213,0,"Percent",0.01]
["Income","D",9,0,"String","<EMPTY>","Source"]
["Income","D",10,0,"Dollar",0,"Monthly Amt"]
["Income","D",11,0,"Number",0,"Start year"]
["Income","D",12,0,"Number",0,"Stop year"]
["Income","D",13,0,"Percent",0.5,"COLA"]
["Income","D",14,0,"Percent",0.5,"Percent taxable"]
["Income","E",9,0,"String","<EMPTY>","Source"]
["Income","E",10,0,"Dollar",0,"Monthly Amt"]
["Income","E",11,0,"Number",0,"Start year"]
["Income","E",12,0,"Number",0,"Stop year"]
["Income","E",13,0,"Percent",0.5,"COLA"]
["Income","E",14,0,"Percent",0.5,"Percent taxable"]
["Income","F",9,0,"String","<EMPTY>","Source"]
["Income","F",10,0,"Dollar",0,"Monthly Amt"]
["Income","F",11,0,"Number",0,"Start year"]
["Income","F",12,0,"Number",0,"Stop year"]
["Income","F",13,0,"Percent",0.5,"COLA"]
["Income","F",14,0,"Percent",0.5,"Percent taxable"]
["Income","G",9,0,"String","<EMPTY>","Source"]
["Income","G",10,0,"Dollar",0,"Monthly Amt"]
["Income","G",11,0,"Number",0,"Start year"]
["Income","G",12,0,"Number",0,"Stop year"]
["Income","G",13,0,"Percent",0.5,"COLA"]
["Income","G",14,0,"Percent",0.5,"Percent taxable"]
["Income","H",9,0,"String","<EMPTY>","Source"]
["Income","H",10,0,"Dollar",0,"Monthly Amt"]
["Income","H",11,0,"Number",0,"Start year"]
["Income","H",12,0,"Number",0,"Stop year"]
["Income","H",13,0,"Percent",0.5,"COLA"]
["Income","H",14,0,"Percent",0.5,"Percent taxable"]
["Income","I",9,0,"String","<EMPTY>","Source"]
["Income","I",10,0,"Dollar",0,"Monthly Amt"]
["Income","I",11,0,"Number",0,"Start year"]
["Income","I",12,0,"Number",0,"Stop year"]
["Income","I",13,0,"Percent",0.5,"COLA"]
["Income","I",14,0,"Percent",0.5,"Percent taxable"]
["Income","J",9,0,"String","<EMPTY>","Source"]
["Income","J",10,0,"Dollar",0,"Monthly Amt"]
["Income","J",11,0,"Number",0,"Start year"]
["Income","J",12,0,"Number",0,"Stop year"]
["Income","J",13,0,"Percent",0.5,"COLA"]
["Income","J",14,0,"Percent",0.5,"Percent taxable"]
["Income","K",9,0,"String","<EMPTY>","Source"]
["Income","K",10,0,"Dollar",0,"Monthly Amt"]
["Income","K",11,0,"Number",0,"Start year"]
["Income","K",12,0,"Number",0,"Stop year"]
["Income","K",13,0,"Percent",0.5,"COLA"]
["Income","K",14,0,"Percent",0.5,"Percent taxable"]
["Income","L",9,0,"String","<EMPTY>","Source"]
["Income","L",10,0,"Dollar",0,"Monthly Amt"]
["Income","L",11,0,"Number",0,"Start year"]
["Income","L",12,0,"Number",0,"Stop year"]
["Income","L",13,0,"Percent",0.5,"COLA"]
["Income","L",14,0,"Percent",0.5,"Percent taxable"]
["Income","M",9,0,"String","<EMPTY>","Source"]
["Income","M",10,0,"Dollar",0,"Monthly Amt"]
["Income","M",11,0,"Number",0,"Start year"]
["Income","M",12,0,"Number",0,"Stop year"]
["Income","M",13,0,"Percent",0.5,"COLA"]
["Income","M",14,0,"Percent",0.5,"Percent taxable"]
["Income","N",14,0,"Percent",0.5,"Supplemental"]
["Income","N",16,140,"Dollar",0,"Supplemental"]
["Income","O",14,0,"Percent",0.5,"Rental"]
["Individuals","D",10,0,"String","<EMPTY>","Id-1"]
["Individuals","E",10,0,"Date",{"$f":"TODAY()","v":"2022-08-17"},"Dob"]
["Individuals","G",10,0,"Date",{"$f":"TODAY()","v":"2022-08-17"},"Hopeful"]
["Individuals","D",15,0,"String","<EMPTY>","Id-2"]
["Individuals","E",15,0,"Date",{"$f":"TODAY()","v":"2022-08-17"},"Dob"]
["Individuals","G",15,0,"Date",{"$f":"TODAY()","v":"2022-08-17"},"Hopeful"]
["Individuals","J",20,0,"Number",0]
["Individuals","D",27,0,"String","<EMPTY>"]
["Individuals","F",27,0,"String","<EMPTY>"]
["Med-Insur","C",11,21,"String","<EMPTY>"]
["Med-Insur","D",27,37,"Dollar",0]
["Med-Insur","E",11,21,"Number",0]
["Med-Insur","F",11,21,"String","<EMPTY>"]
["Med-Insur","G",11,21,"String","<EMPTY>"]
["Med-Insur","L",27,37,"Dollar",0]
["Rental","D",11,0,"String","<EMPTY>","Street"]
["Rental","D",12,0,"String","<EMPTY>","City, St, Zip"]
["Rental","D",13,0,"Date",{"$f":"TODAY()","v":"2022-08-17"},"Acquired"]
["Rental","D",14,0,"Year",{"$f":"YEAR(TODAY())","v":2022},"Year Built"]
["Rental","D",15,0,"Dollar",0,"Purchase"]
["Rental","D",17,0,"Percent",0.5,"App Rate"]
["Rental","D",19,0,"Percent",0.5,"Mgmt Fee "]
["Rental","D",20,0,"Dollar",0,"Amt financed"]
["Rental","D",21,0,"Percent",0.5,"Mortgage rate"]
["Rental","D",22,0,"Number",0,"Mortgage term"]
["Rental","D",23,28,"Dollar",0]
["Rental","D",31,32,"Percent",0.5]
["Rental","F",14,25,"Year",{"$f":"YEAR(TODAY())","v":2022}]
["Rental","F",30,0,"Year",{"$f":"YEAR(TODAY())","v":2022}]
["Rental","K",11,0,"String","<EMPTY>","Street"]
["Rental","K",12,0,"String","<EMPTY>","City, St, Zip"]
["Rental","K",13,0,"Date",{"$f":"TODAY()","v":"2022-08-17"},"Acquired"]
["Rental","K",14,0,"Year",{"$f":"YEAR(TODAY())","v":2022},"Year Built"]
["Rental","K",15,0,"Dollar",0,"Purchase"]
["Rental","K",17,0,"Percent",0.5,"App Rate"]
["Rental","K",19,0,"Percent",0.5,"Mgmt Fee "]
["Rental","K",20,0,"Dollar",0,"Amt financed"]
["Rental","K",21,0,"Percent",0.5,"Mortgage rate"]
["Rental","K",22,0,"Number",0,"Mortgage term"]
["Rental","K",23,28,"Dollar",0]
["Rental","K",31,32,"Percent",0.5]
["Rental","M",14,25,"Year",{"$f":"YEAR(TODAY())","v":2022}]
["Rental","M",30,0,"Year",{"$f":"YEAR(TODAY())","v":2022}]
["Rental","R",29,30,"Percent",0.05]
["Retire","D",15,0,"Percent",0.5]
["Retire","D",18,0,"Percent",0.5]
["Retire","AA",9,48,"Dollar",0,"Single-year"]
["Retire","AB",9,48,"Dollar",0,"Multi-year"]
["Retire","AD",9,48,"String","<EMPTY>","Comments"]
["Settings","H",6,0,"String","Welcome","First screen"]
["Settings","H",10,0,"String","Y","Show green calc message"]
["Settings","H",14,0,"Number",100,"Zoom factor"]
["TaxRates","K",10,0,"Percent",0.5]
["TaxRates","M",15,26,"Percent",0.5,"County Rate"]
["TaxRates","N",15,26,"Dollar",0,"Count Grater"]
["TaxRates","O",15,26,"Dollar",0,"County Less"]
["TaxRates","P",15,0,"Dollar",0,"County Std. Deduction"]
["TaxRates","R",15,26,"Percent",0.5,"City Rate"]
["TaxRates","S",15,26,"Dollar",0,"City Greater"]
["TaxRates","T",15,26,"Dollar",0,"City Less"]
["TaxRates","U",15,0,"Dollar",0,"City Std Deduction"]
["Vehicle","C",21,30,"String","<EMPTY>"]
["Vehicle","C",36,41,"String","<EMPTY>"]
["Vehicle","D",21,30,"Dollar",0]
["Vehicle","E",21,30,"Number",0]
["Vehicle","F",21,30,"String","<EMPTY>"]
["Vehicle","G",21,30,"String","<EMPTY>"]

{"sheet":"EData","index":19,"n_rows":1631,"n_cols":5,"rows_kept":1631,"cut":false,"hidden":true,"merged":[[2,1,2,4]]}
[]
[null,"Export / Import data"]
[" Return","The data in this tab has been obtained from user entered data in this spread sheet, \"Retirement Planner\".  The data can be imported to a newer version of \"Retirement Planner\".  Copy the data in rows 5 to the last row containing data.  Open the newest version of \"Retirement Planner\", select \"Welcome\", scroll to the bottom of the tab and press the button \"Open EData\".  Remove the existing data if any, and paste the copied data into the  spreadsheet.  Close the EData tab in the latest version of \"Retirement Planner\" by pressing the return arrow.  Once closed you should be in the \"Welcome\" tab again, press the \"Import Data\" button.  It will take several seconds to multiple minutes import the data."]
["Tab ","Cell","Value","User Entered","Type"]
["Assets","C10","C-001","Y","String"]
["Assets","C11","S-002","Y","String"]
["Assets","C12","<EMPTY>","N","String"]
["Assets","C13","<EMPTY>","N","String"]
["Assets","C14","<EMPTY>","N","String"]
["Assets","C21","Home","Y","String"]
["Assets","C27","Lexus","Y","String"]
["Assets","C28","Honda","Y","String"]
["Assets","C29","<EMPTY>","N","String"]
["Assets","C30","<EMPTY>","N","String"]
["Assets","C37","Jon","Y","String"]
["Assets","C38","Sally","Y","String"]
["Assets","C39","Sally","Y","String"]
["Assets","C40","<EMPTY>","N","String"]
["Assets","C41","<EMPTY>","N","String"]
["Assets","C42","<EMPTY>","N","String"]
["Assets","C43","<EMPTY>","N","String"]
["Assets","C44","<EMPTY>","N","String"]
["Assets","C45","<EMPTY>","N","String"]
["Assets","C46","<EMPTY>","N","String"]
["Assets","C47","<EMPTY>","N","String"]
["Assets","C48","<EMPTY>","N","String"]
["Assets","C58","<EMPTY>","N","String"]
["Assets","C59","<EMPTY>","N","String"]
["Assets","D10","Checking","Y","String"]
["Assets","D11","Savings","Y","String"]
["Assets","D12","<EMPTY>","N","String"]
["Assets","D13","<EMPTY>","N","String"]
["Assets","D14","<EMPTY>","N","String"]
["Assets","D21","Wood Park Ave","Y","String"]
["Assets","D27","RX","Y","String"]
["Assets","D28","CX","Y","String"]
["Assets","D29","<EMPTY>","N","String"]
["Assets","D30","<EMPTY>","N","String"]
["Assets","D37","401K","Y","String"]
["Assets","D38","401K","Y","String"]
["Assets","D39","IRA","Y","String"]
["Assets","D40","<EMPTY>","N","String"]
["Assets","D41","<EMPTY>","N","String"]
["Assets","D42","<EMPTY>","N","String"]
["Assets","D43","<EMPTY>","N","String"]
["Assets","D44","<EMPTY>","N","String"]
["Assets","D45","<EMPTY>","N","String"]
["Assets","D46","<EMPTY>","N","String"]
["Assets","D47","<EMPTY>","N","String"]
["Assets","D48","<EMPTY>","N","String"]
["Assets","D58","<EMPTY>","N","String"]
["Assets","D59","<EMPTY>","N","String"]
["Assets","E10",4000,"Y","Dollar"]
["Assets","E11",8000,"Y","Dollar"]
["Assets","E12",0,"Y","Dollar"]
["Assets","E13",0,"Y","Dollar"]
["Assets","E14",0,"Y","Dollar"]
["Assets","E21",450000,"Y","Dollar"]
["Assets","E27",35000,"Y","Dollar"]
["Assets","E28",41000,"Y","Dollar"]
["Assets","E29",0,"Y","Dollar"]
["Assets","E30",0,"Y","Dollar"]
["Assets","E37",250000,"Y","Dollar"]
["Assets","E38",225000,"Y","Dollar"]
["Assets","E39",75000,"Y","Dollar"]
["Assets","E40",0,"Y","Dollar"]
["Assets","E41",0,"Y","Dollar"]
["Assets","E42",0,"Y","Dollar"]
["Assets","E43",0,"Y","Dollar"]
["Assets","E44",0,"Y","Dollar"]
["Assets","E45",0,"Y","Dollar"]
["Assets","E46",0,"Y","Dollar"]
["Assets","E47",0,"Y","Dollar"]
["Assets","E48",0,"Y","Dollar"]
["Assets","E58",0,"Y","Dollar"]
["Assets","E59",0,"Y","Dollar"]
["Assets","F10","<EMPTY>","N","String"]
["Assets","F11","<EMPTY>","N","String"]
["Assets","F12","<EMPTY>","N","String"]
["Assets","F13","<EMPTY>","N","String"]
["Assets","F14","<EMPTY>","N","String"]
["Assets","F21",1300,"Y","Dollar"]
["Assets","F27",350,"Y","Dollar"]
["Assets","F28",450,"Y","Dollar"]
["Assets","F29",0,"Y","Dollar"]
["Assets","F30",0,"Y","Dollar"]
["Assets","F37",2000,"Y","Dollar"]
["Assets","F38",1500,"Y","Dollar"]
["Assets","F39",250,"Y","Dollar"]
["Assets","F40",0,"Y","Dollar"]
["Assets","F41",0,"Y","Dollar"]
["Assets","F42",0,"Y","Dollar"]
["Assets","F43",0,"Y","Dollar"]
["Assets","F44",0,"Y","Dollar"]
["Assets","F45",0,"Y","Dollar"]
["Assets","F46",0,"Y","Dollar"]
["Assets","F47",0,"Y","Dollar"]
["Assets","F48",0,"Y","Dollar"]
["Assets","F58","<EMPTY>","N","String"]
["Assets","F59","<EMPTY>","N","String"]
["Assets","G21",12,"Y","Number"]
["Assets","G27","<EMPTY>","N","String"]
["Assets","G28","<EMPTY>","N","String"]
["Assets","G29","<EMPTY>","N","String"]
["Assets","G30","<EMPTY>","N","String"]
["Assets","G37",5.5E-2,"Y","Percent"]
["Assets","G38",0.05,"Y","Percent"]
["Assets","G39",0.06,"Y","Percent"]
["Assets","G40",0,"Y","Percent"]
["Assets","G41",0,"Y","Percent"]
["Assets","G42",0,"Y","Percent"]
["Assets","G43",0,"Y","Percent"]
["Assets","G44",0,"Y","Percent"]
["Assets","G45",0,"Y","Percent"]
["Assets","G46",0,"Y","Percent"]
["Assets","G47",0,"Y","Percent"]
["Assets","G48",0,"Y","Percent"]
["Assets","H21",1.8499999999999999E-2,"Y","String"]
["Assets","H37","Before tax","Y","String"]
["Assets","H38","Before tax","Y","String"]
["Assets","H39","After tax","Y","String"]
["Assets","H40","<EMPTY>","N","String"]
["Assets","H41","<EMPTY>","N","String"]
["Assets","H42","<EMPTY>","N","String"]
["Assets","H43","<EMPTY>","N","String"]
["Assets","H44","<EMPTY>","N","String"]
["Assets","H45","<EMPTY>","N","String"]
["Assets","H46","<EMPTY>","N","String"]
["Assets","H47","<EMPTY>","N","String"]
["Assets","H48","<EMPTY>","N","String"]
["Assets","I37","Individual 1","Y","String"]
["Assets","I38","Individual 2","Y","String"]
["Assets","I39","Individual 2","Y","String"]
["Assets","I40","<EMPTY>","N","String"]
["Assets","I41","<EMPTY>","N","String"]
["Assets","I42","<EMPTY>","N","String"]
["Assets","I43","<EMPTY>","N","String"]
["Assets","I44","<EMPTY>","N","String"]
["Assets","I45","<EMPTY>","N","String"]
["Assets","I46","<EMPTY>","N","String"]
["Assets","I47","<EMPTY>","N","String"]
["Assets","I48","<EMPTY>","N","String"]
["Assets","J37","<EMPTY>","N","String"]
["Assets","J38","<EMPTY>","N","String"]
["Assets","J39","<EMPTY>","N","String"]
["Assets","J40","<EMPTY>","N","String"]
["Assets","J41","<EMPTY>","N","String"]
["Assets","J42","<EMPTY>","N","String"]
["Assets","J43","<EMPTY>","N","String"]
["Assets","J44","<EMPTY>","N","String"]
["Assets","J45","<EMPTY>","N","String"]
["Assets","J46","<EMPTY>","N","String"]
["Assets","J47","<EMPTY>","N","String"]
["Assets","J48","<EMPTY>","N","String"]
["Assets","M10","<EMPTY>","N","Date"]
["Assets","M11","<EMPTY>","N","Date"]
["Assets","M12","<EMPTY>","N","Date"]
["Assets","M13","<EMPTY>","N","Date"]
["Assets","M14","<EMPTY>","N","Date"]
["Assets","M21","<EMPTY>","N","Date"]
["Assets","M27","<EMPTY>","N","Date"]
["Assets","M28","<EMPTY>","N","Date"]
["Assets","M29","<EMPTY>","N","Date"]
["Assets","M30","<EMPTY>","N","Date"]
["Assets","M37","2022-01-05","Y","Date"]
["Assets","M38","2022-01-05","Y","Date"]
["Assets","M39","2022-01-05","Y","Date"]
["Assets","M40","<EMPTY>","N","Date"]
["Assets","M41","<EMPTY>","N","Date"]
["Assets","M42","<EMPTY>","N","Date"]
["Assets","M43"," ","Y","Date"]
["Assets","M44"," ","Y","Date"]
["Assets","M45"," ","Y","Date"]
["Assets","M46"," ","Y","Date"]
["Assets","M47"," ","Y","Date"]
["Assets","M48"," ","Y","Date"]
["Assets","M58","<EMPTY>","N","Date"]
["Assets","M59","<EMPTY>","N","Date"]
["Budget","B48","HEALTH","Y","String"]
["Budget","B61","UTILITIES","Y","String"]
["Budget","B73","PERSONAL","Y","String"]
["Budget","B86","FOOD & DRINK","Y","String"]
["Budget","B99","SUBSCRIPTIONS","Y","String"]
["Budget","B113","MISCELLANEOUS","Y","String"]
["Budget","B127","N/A","Y","String"]
["Budget","B141","N/A","Y","String"]
["Budget","B155","N/A","Y","String"]
["Budget","C49","Doctor Visits","Y","String"]
["Budget","C50","Dentist Visits","Y","String"]
["Budget","C51","Prescription Drugs","Y","String"]
["Budget","C52","OTC Drugs","Y","String"]
["Budget","C53","Doctor & Dentist Visits","Y","String"]
["Budget","C54","Other","Y","String"]
["Budget","C55","Other","Y","String"]
["Budget","C56","Eye exams","Y","String"]
["Budget","C57","Eye glasses","Y","String"]
["Budget","C58","Other","Y","String"]
["Budget","C59","Other","Y","String"]
["Budget","C62","Phone - Land","Y","String"]
["Budget","C63","Phone Cell 1","Y","String"]
["Budget","C64","Phone - Cell 2","Y","String"]
["Budget","C65","Other","Y","String"]
["Budget","C66","Internet","Y","String"]
["Budget","C67","Water","Y","String"]
["Budget","C68","Sewer","Y","String"]
["Budget","C69","Refuse","Y","String"]
["Budget","C70","Electric","Y","String"]
["Budget","C71","Other","Y","String"]
["Budget","C74","Clothing","Y","String"]
["Budget","C75","Haircuts","Y","String"]
["Budget","C76","Haircuts","Y","String"]
["Budget","C77","Massage/Fitness","Y","String"]
["Budget","C78","Health Club","Y","String"]
["Budget","C79","Other","Y","String"]
["Budget","C80","Other","Y","String"]
["Budget","C81","Other","Y","String"]
["Budget","C82","Other","Y","String"]
["Budget","C83","Other","Y","String"]
["Budget","C84","Other","Y","String"]
["Budget","C87","Groceries","Y","String"]
["Budget","C88","Eating Out","Y","String"]
["Budget","C89","Coffee & Bar","Y","String"]
["Budget","C90","Other","Y","String"]
["Budget","C91","Other","Y","String"]
["Budget","C92","Other","Y","String"]
["Budget","C93","Other","Y","String"]
["Budget","C94","Other","Y","String"]
["Budget","C95","Other","Y","String"]
["Budget","C96","Other","Y","String"]
["Budget","C97","Other","Y","String"]
["Budget","C100","News Paper","Y","String"]
["Budget","C101","Movies","Y","String"]
["Budget","C102","Music","Y","String"]
["Budget","C103","Public Radio","Y","String"]
["Budget","C104","NY Times","Y","String"]
["Budget","C105","DVDs, CDs, MP3s, etc.","Y","String"]
["Budget","C106","Video ","Y","String"]
["Budget","C107","Audible books","Y","String"]
["Budget","C108","Streaming TV","Y","String"]
["Budget","C109","Other","Y","String"]
["Budget","C110","Other","Y","String"]
["Budget","C111","Other","Y","String"]
["Budget","C114","Charity","Y","String"]
["Budget","C115","Fun times","Y","String"]
["Budget","C116","Birthday Gifts","Y","String"]
["Budget","C117","Christmas Gifts","Y","String"]
["Budget","C118","Other","Y","String"]
["Budget","C119","Other","Y","String"]
["Budget","C120","Other","Y","String"]
["Budget","C121","Other","Y","String"]
["Budget","C122","Other","Y","String"]
["Budget","C123","Other","Y","String"]
["Budget","C124","Other","Y","String"]
["Budget","C125","Other","Y","String"]
["Budget","C128","Other","Y","String"]
["Budget","C129","Other","Y","String"]
["Budget","C130","Other","Y","String"]
["Budget","C131","Other","Y","String"]
["Budget","C132","Other","Y","String"]
["Budget","C133","Other","Y","String"]
["Budget","C134","Other ","Y","String"]
["Budget","C135","Other","Y","String"]
["Budget","C136","Other","Y","String"]
["Budget","C137","Other","Y","String"]
["Budget","C138","Other","Y","String"]
["Budget","C139","Other","Y","String"]
["Budget","C142","Other","Y","String"]
["Budget","C143","Other","Y","String"]
["Budget","C144","Other","Y","String"]
["Budget","C145","Other","Y","String"]
["Budget","C146","Other","Y","String"]
["Budget","C147","Other","Y","String"]
["Budget","C148","Other ","Y","String"]
["Budget","C149","Other","Y","String"]
["Budget","C150","Other","Y","String"]
["Budget","C151","Other","Y","String"]
["Budget","C152","Other","Y","String"]
["Budget","C153","Other","Y","String"]
["Budget","C156","Other","Y","String"]
["Budget","C157","Other","Y","String"]
["Budget","C158","Other","Y","String"]
["Budget","C159","Other","Y","String"]
["Budget","C160","Other","Y","String"]
["Budget","C161","Other","Y","String"]
["Budget","C162","Other","Y","String"]
["Budget","C163","Other","Y","String"]
["Budget","C164","Other","Y","String"]
["Budget","C165","Other","Y","String"]
["Budget","C166","Other","Y","String"]
["Budget","C167","Other","Y","String"]
["Budget","C168","Other","Y","String"]
["Budget","C169","Other","Y","String"]
["Budget","D49",75,"Y","Dollar"]
["Budget","D50",400,"Y","Dollar"]
["Budget","D51",100,"Y","Dollar"]
["Budget","D52",130,"Y","Dollar"]
["Budget","D53",1000,"Y","Dollar"]
["Budget","D54",0,"Y","Dollar"]
["Budget","D55",0,"Y","Dollar"]
["Budget","D56",200,"Y","Dollar"]
["Budget","D57",350,"Y","Dollar"]
["Budget","D58",0,"Y","Dollar"]
["Budget","D59",0,"Y","Dollar"]
["Budget","D62",0,"Y","Dollar"]
["Budget","D63",150,"Y","Dollar"]
["Budget","D64",50,"Y","Dollar"]
["Budget","D65",0,"Y","Dollar"]
["Budget","D66",80,"Y","Dollar"]
["Budget","D67",45,"Y","Dollar"]
["Budget","D68",25,"Y","Dollar"]
["Budget","D69",45,"Y","Dollar"]
["Budget","D70",125,"Y","Dollar"]
["Budget","D71",0,"Y","Dollar"]
["Budget","D74",200,"Y","Dollar"]
["Budget","D75",50,"Y","Dollar"]
["Budget","D76",125,"Y","Dollar"]
["Budget","D77",130,"Y","Dollar"]
["Budget","D78",260,"Y","Dollar"]
["Budget","D79",0,"Y","Dollar"]
["Budget","D80",0,"Y","Dollar"]
["Budget","D81",0,"Y","Dollar"]
["Budget","D82",0,"Y","Dollar"]
["Budget","D83",0,"Y","Dollar"]
["Budget","D84",0,"Y","Dollar"]
["Budget","D87",450,"Y","Dollar"]
["Budget","D88",700,"Y","Dollar"]
["Budget","D89",190,"Y","Dollar"]
["Budget","D90",0,"Y","Dollar"]
["Budget","D91",0,"Y","Dollar"]
["Budget","D92",0,"Y","Dollar"]
["Budget","D93",0,"Y","Dollar"]
["Budget","D94",0,"Y","Dollar"]
["Budget","D95",0,"Y","Dollar"]
["Budget","D96",0,"Y","Dollar"]
["Budget","D97",0,"Y","Dollar"]
["Budget","D100",12,"Y","Dollar"]
["Budget","D101",70,"Y","Dollar"]
["Budget","D102",15,"Y","Dollar"]
["Budget","D103",120,"Y","Dollar"]
["Budget","D104",15,"Y","Dollar"]
["Budget","D105",0,"Y","Dollar"]
["Budget","D106",20,"Y","Dollar"]
["Budget","D107",16,"Y","Dollar"]
["Budget","D108",120,"Y","Dollar"]
["Budget","D109",0,"Y","Dollar"]
["Budget","D110",0,"Y","Dollar"]
["Budget","D111",0,"Y","Dollar"]
["Budget","D114",500,"Y","Dollar"]
["Budget","D115",250,"Y","Dollar"]
["Budget","D116",1000,"Y","Dollar"]
["Budget","D117",2500,"Y","Dollar"]
["Budget","D118",0,"Y","Dollar"]
["Budget","D119",0,"Y","Dollar"]
["Budget","D120",0,"Y","Dollar"]
["Budget","D121",0,"Y","Dollar"]
["Budget","D122",0,"Y","Dollar"]
["Budget","D123",0,"Y","Dollar"]
["Budget","D124",0,"Y","Dollar"]
["Budget","D125",0,"Y","Dollar"]
["Budget","D128",0,"Y","Dollar"]
["Budget","D129",0,"Y","Dollar"]
["Budget","D130",0,"Y","Dollar"]
["Budget","D131",0,"Y","Dollar"]
["Budget","D132",0,"Y","Dollar"]
["Budget","D133",0,"Y","Dollar"]
["Budget","D134",0,"Y","Dollar"]
["Budget","D135",0,"Y","Dollar"]
["Budget","D136",0,"Y","Dollar"]
["Budget","D137",0,"Y","Dollar"]
["Budget","D138",0,"Y","Dollar"]
["Budget","D139",0,"Y","Dollar"]
["Budget","D142",0,"Y","Dollar"]
["Budget","D143",0,"Y","Dollar"]
["Budget","D144",0,"Y","Dollar"]
["Budget","D145",0,"Y","Dollar"]
["Budget","D146",0,"Y","Dollar"]
["Budget","D147",0,"Y","Dollar"]
["Budget","D148",0,"Y","Dollar"]
["Budget","D149",0,"Y","Dollar"]
["Budget","D150",0,"Y","Dollar"]
["Budget","D151",0,"Y","Dollar"]
["Budget","D152",0,"Y","Dollar"]
["Budget","D153",0,"Y","Dollar"]
["Budget","D156",0,"Y","Dollar"]
["Budget","D157",0,"Y","Dollar"]
["Budget","D158",0,"Y","Dollar"]
["Budget","D159",0,"Y","Dollar"]
["Budget","D160",0,"Y","Dollar"]
["Budget","D161",0,"Y","Dollar"]
["Budget","D162",0,"Y","Dollar"]
["Budget","D163",0,"Y","Dollar"]
["Budget","D164",0,"Y","Dollar"]
["Budget","D165",0,"Y","Dollar"]
["Budget","D166",0,"Y","Dollar"]
["Budget","D167",0,"Y","Dollar"]
["Budget","D168",0,"Y","Dollar"]
["Budget","D169",0,"Y","Dollar"]
["Budget","E49",4,"Y","Number"]
["Budget","E50",2,"Y","Number"]
["Budget","E51",12,"Y","Number"]
["Budget","E52",12,"Y","Number"]
["Budget","E53",1,"Y","Number"]
["Budget","E54",0,"Y","Number"]
["Budget","E55",0,"Y","Number"]
["Budget","E56",2,"Y","Number"]
["Budget","E57",3,"Y","Number"]
["Budget","E58",0,"Y","Number"]
["Budget","E59",0,"Y","Number"]
["Budget","E62",0,"Y","Number"]
["Budget","E63",12,"Y","Number"]
["Budget","E64",12,"Y","Number"]
["Budget","E65",0,"Y","Number"]
["Budget","E66",12,"Y","Number"]
["Budget","E67",12,"Y","Number"]
["Budget","E68",12,"Y","Number"]
["Budget","E69",12,"Y","Number"]
["Budget","E70",12,"Y","Number"]
["Budget","E71",0,"Y","Number"]
["Budget","E74",12,"Y","Number"]
["Budget","E75",12,"Y","Number"]
["Budget","E76",9,"Y","Number"]
["Budget","E77",12,"Y","Number"]
["Budget","E78",12,"Y","Number"]
["Budget","E79",0,"Y","Number"]
["Budget","E80",0,"Y","Number"]
["Budget","E81",0,"Y","Number"]
["Budget","E82",0,"Y","Number"]
["Budget","E83",0,"Y","Number"]
["Budget","E84",0,"Y","Number"]
["Budget","E87",26,"Y","Number"]
["Budget","E88",12,"Y","Number"]
["Budget","E89",24,"Y","Number"]
["Budget","E90",0,"Y","Number"]
["Budget","E91",0,"Y","Number"]
["Budget","E92",0,"Y","Number"]
["Budget","E93",0,"Y","Number"]
["Budget","E94",0,"Y","Number"]
["Budget","E95",0,"Y","Number"]
["Budget","E96",0,"Y","Number"]
["Budget","E97",0,"Y","Number"]
["Budget","E100",12,"Y","Number"]
["Budget","E101",12,"Y","Number"]
["Budget","E102",12,"Y","Number"]
["Budget","E103",1,"Y","Number"]
["Budget","E104",12,"Y","Number"]
["Budget","E105",0,"Y","Number"]
["Budget","E106",12,"Y","Number"]
["Budget","E107",12,"Y","Number"]
["Budget","E108",12,"Y","Number"]
["Budget","E109",0,"Y","Number"]
["Budget","E110",0,"Y","Number"]
["Budget","E111",0,"Y","Number"]
["Budget","E114",12,"Y","Number"]
["Budget","E115",12,"Y","Number"]
["Budget","E116",1,"Y","Number"]
["Budget","E117",1,"Y","Number"]
["Budget","E118",0,"Y","Number"]
["Budget","E119",0,"Y","Number"]
["Budget","E120",0,"Y","Number"]
["Budget","E121",0,"Y","Number"]
["Budget","E122",0,"Y","Number"]
["Budget","E123",0,"Y","Number"]
["Budget","E124",0,"Y","Number"]
["Budget","E125",0,"Y","Number"]
["Budget","E128",0,"Y","Number"]
["Budget","E129",0,"Y","Number"]
["Budget","E130",0,"Y","Number"]
["Budget","E131",0,"Y","Number"]
["Budget","E132",0,"Y","Number"]
["Budget","E133",0,"Y","Number"]
["Budget","E134",0,"Y","Number"]
["Budget","E135",0,"Y","Number"]
["Budget","E136",0,"Y","Number"]
["Budget","E137",0,"Y","Number"]
["Budget","E138",0,"Y","Number"]
["Budget","E139",0,"Y","Number"]
["Budget","E142",0,"Y","Number"]
["Budget","E143",0,"Y","Number"]
["Budget","E144",0,"Y","Number"]
["Budget","E145",0,"Y","Number"]
["Budget","E146",0,"Y","Number"]
["Budget","E147",0,"Y","Number"]
["Budget","E148",0,"Y","Number"]
["Budget","E149",0,"Y","Number"]
["Budget","E150",0,"Y","Number"]
["Budget","E151",0,"Y","Number"]
["Budget","E152",0,"Y","Number"]
["Budget","E153",0,"Y","Number"]
["Budget","E156",0,"Y","Number"]
["Budget","E157",0,"Y","Number"]
["Budget","E158",0,"Y","Number"]
["Budget","E159",0,"Y","Number"]
["Budget","E160",0,"Y","Number"]
["Budget","E161",0,"Y","Number"]
["Budget","E162",0,"Y","Number"]
["Budget","E163",0,"Y","Number"]
["Budget","E164",0,"Y","Number"]
["Budget","E165",0,"Y","Number"]
["Budget","E166",0,"Y","Number"]
["Budget","E167",0,"Y","Number"]
["Budget","E168",0,"Y","Number"]
["Budget","E169",0,"Y","Number"]
["Budget","F49","Y","Y","String"]
["Budget","F50","Y","Y","String"]
["Budget","F51","Y","Y","String"]
["Budget","F52","Y","Y","String"]
["Budget","F53","Y","Y","String"]
["Budget","F54","Y","Y","String"]
["Budget","F55","Y","Y","String"]
["Budget","F56","Y","Y","String"]
["Budget","F57","Y","Y","String"]
["Budget","F58","Y","Y","String"]
["Budget","F59","Y","Y","String"]
["Budget","F62","Y","Y","String"]
["Budget","F63","Y","Y","String"]
["Budget","F64","Y","Y","String"]
["Budget","F65","Y","Y","String"]
["Budget","F66","Y","Y","String"]
["Budget","F67","Y","Y","String"]
["Budget","F68","Y","Y","String"]
["Budget","F69","Y","Y","String"]
["Budget","F70","Y","Y","String"]
["Budget","F71","N","Y","String"]
["Budget","F74","Y","Y","String"]
["Budget","F75","Y","Y","String"]
["Budget","F76","Y","Y","String"]
["Budget","F77","Y","Y","String"]
["Budget","F78","Y","Y","String"]
["Budget","F79","Y","Y","String"]
["Budget","F80","Y","Y","String"]
["Budget","F81","Y","Y","String"]
["Budget","F82","Y","Y","String"]
["Budget","F83","Y","Y","String"]
["Budget","F84","Y","Y","String"]
["Budget","F87","Y","Y","String"]
["Budget","F88","Y","Y","String"]
["Budget","F89","Y","Y","String"]
["Budget","F90","Y","Y","String"]
["Budget","F91","Y","Y","String"]
["Budget","F92","Y","Y","String"]
["Budget","F93","Y","Y","String"]
["Budget","F94","Y","Y","String"]
["Budget","F95","Y","Y","String"]
["Budget","F96","Y","Y","String"]
["Budget","F97","Y","Y","String"]
["Budget","F100","Y","Y","String"]
["Budget","F101","Y","Y","String"]
["Budget","F102","Y","Y","String"]
["Budget","F103","N","Y","String"]
["Budget","F104","Y","Y","String"]
["Budget","F105","Y","Y","String"]
["Budget","F106","Y","Y","String"]
["Budget","F107","Y","Y","String"]
["Budget","F108","Y","Y","String"]
["Budget","F109","Y","Y","String"]
["Budget","F110","Y","Y","String"]
["Budget","F111","Y","Y","String"]
["Budget","F114","Y","Y","String"]
["Budget","F115","Y","Y","String"]
["Budget","F116","Y","Y","String"]
["Budget","F117","Y","Y","String"]
["Budget","F118","Y","Y","String"]
["Budget","F119","Y","Y","String"]
["Budget","F120","Y","Y","String"]
["Budget","F121","Y","Y","String"]
["Budget","F122","Y","Y","String"]
["Budget","F123","Y","Y","String"]
["Budget","F124","Y","Y","String"]
["Budget","F125","Y","Y","String"]
["Budget","F128","Y","Y","String"]
["Budget","F129","Y","Y","String"]
["Budget","F130","Y","Y","String"]
["Budget","F131","Y","Y","String"]
["Budget","F132","Y","Y","String"]
["Budget","F133","Y","Y","String"]
["Budget","F134","Y","Y","String"]
["Budget","F135","Y","Y","String"]
["Budget","F136","Y","Y","String"]
["Budget","F137","Y","Y","String"]
["Budget","F138","Y","Y","String"]
["Budget","F139","Y","Y","String"]
["Budget","F142","Y","Y","String"]
["Budget","F143","Y","Y","String"]
["Budget","F144","Y","Y","String"]
["Budget","F145","Y","Y","String"]
["Budget","F146","Y","Y","String"]
["Budget","F147","Y","Y","String"]
["Budget","F148","Y","Y","String"]
["Budget","F149","Y","Y","String"]
["Budget","F150","Y","Y","String"]
["Budget","F151","Y","Y","String"]
["Budget","F152","Y","Y","String"]
["Budget","F153","Y","Y","String"]
["Budget","F156","Y","Y","String"]
["Budget","F157","Y","Y","String"]
["Budget","F158","Y","Y","String"]
["Budget","F159","Y","Y","String"]
["Budget","F160","Y","Y","String"]
["Budget","F161","Y","Y","String"]
["Budget","F162","Y","Y","String"]
["Budget","F163","Y","Y","String"]
["Budget","F164","y","Y","String"]
["Budget","F165","y","Y","String"]
["Budget","F166","Y","Y","String"]
["Budget","F167","Y","Y","String"]
["Budget","F168","Y","Y","String"]
["Budget","F169","Y","Y","String"]
["Budget","G49","Required","Y","String"]
["Budget","G50","Required","Y","String"]
["Budget","G51","Required","Y","String"]
["Budget","G52","Required","Y","String"]
["Budget","G53","Optional","Y","String"]
["Budget","G54","Optional","Y","String"]
["Budget","G55","Optional","Y","String"]
["Budget","G56","Required","Y","String"]
["Budget","G57","Required","Y","String"]
["Budget","G58","Optional","Y","String"]
["Budget","G59","Optional","Y","String"]
["Budget","G62","Optional","Y","String"]
["Budget","G63","Required","Y","String"]
["Budget","G64","Required","Y","String"]
["Budget","G65","Optional","Y","String"]
["Budget","G66","Required","Y","String"]
["Budget","G67","Required","Y","String"]
["Budget","G68","Required","Y","String"]
["Budget","G69","Required","Y","String"]
["Budget","G70","Required","Y","String"]
["Budget","G71","Optional","Y","String"]
["Budget","G74","Required","Y","String"]
["Budget","G75","Required","Y","String"]
["Budget","G76","Required","Y","String"]
["Budget","G77","Optional","Y","String"]
["Budget","G78","Optional","Y","String"]
["Budget","G79","Required","Y","String"]
["Budget","G80","Required","Y","String"]
["Budget","G81","Required","Y","String"]
["Budget","G82","Required","Y","String"]
["Budget","G83","Required","Y","String"]
["Budget","G84","Required","Y","String"]
["Budget","G87","Required","Y","String"]
["Budget","G88","Optional","Y","String"]
["Budget","G89","Optional","Y","String"]
["Budget","G90","Optional","Y","String"]
["Budget","G91","Optional","Y","String"]
["Budget","G92","Optional","Y","String"]
["Budget","G93","Optional","Y","String"]
["Budget","G94","Optional","Y","String"]
["Budget","G95","Optional","Y","String"]
["Budget","G96","Optional","Y","String"]
["Budget","G97","Optional","Y","String"]
["Budget","G100","Optional","Y","String"]
["Budget","G101","Optional","Y","String"]
["Budget","G102","Optional","Y","String"]
["Budget","G103","Optional","Y","String"]
["Budget","G104","Optional","Y","String"]
["Budget","G105","Optional","Y","String"]
["Budget","G106","Required","Y","String"]
["Budget","G107","Required","Y","String"]
["Budget","G108","Optional","Y","String"]
["Budget","G109","Required","Y","String"]
["Budget","G110","Required","Y","String"]
["Budget","G111","Required","Y","String"]
["Budget","G114","Optional","Y","String"]
["Budget","G115","Optional","Y","String"]
["Budget","G116","Optional","Y","String"]
["Budget","G117","Optional","Y","String"]
["Budget","G118","Optional","Y","String"]
["Budget","G119","Optional","Y","String"]
["Budget","G120","Optional","Y","String"]
["Budget","G121","Optional","Y","String"]
["Budget","G122","Optional","Y","String"]
["Budget","G123","Optional","Y","String"]
["Budget","G124","Optional","Y","String"]
["Budget","G125","Optional","Y","String"]
["Budget","G128","Required","Y","String"]
["Budget","G129","Required","Y","String"]
["Budget","G130","Required","Y","String"]
["Budget","G131","Required","Y","String"]
["Budget","G132","Required","Y","String"]
["Budget","G133","Required","Y","String"]
["Budget","G134","Required","Y","String"]
["Budget","G135","Required","Y","String"]
["Budget","G136","Required","Y","String"]
["Budget","G137","Required","Y","String"]
["Budget","G138","Required","Y","String"]
["Budget","G139","Required","Y","String"]
["Budget","G142","Required","Y","String"]
["Budget","G143","Required","Y","String"]
["Budget","G144","Required","Y","String"]
["Budget","G145","Required","Y","String"]
["Budget","G146","Required","Y","String"]
["Budget","G147","Required","Y","String"]
["Budget","G148","Required","Y","String"]
["Budget","G149","Required","Y","String"]
["Budget","G150","Required","Y","String"]
["Budget","G151","Required","Y","String"]
["Budget","G152","Required","Y","String"]
["Budget","G153","Required","Y","String"]
["Budget","G156","Required","Y","String"]
["Budget","G157","Required","Y","String"]
["Budget","G158","Required","Y","String"]
["Budget","G159","Required","Y","String"]
["Budget","G160","Required","Y","String"]
["Budget","G161","Required","Y","String"]
["Budget","G162","Required","Y","String"]
["Budget","G163","Required","Y","String"]
["Budget","G164","Required","Y","String"]
["Budget","G165","Required","Y","String"]
["Budget","G166","Required","Y","String"]
["Budget","G167","Required","Y","String"]
["Budget","G168","Required","Y","String"]
["Budget","G169","Required","Y","String"]
["Budget","J10",0,"Y","Dollar"]
["Budget","J11",0,"Y","Dollar"]
["Budget","J12",0,"Y","Dollar"]
["Budget","J13",0,"Y","Dollar"]
["Budget","J14",0,"Y","Dollar"]
["Budget","J15",0,"Y","Dollar"]
["Budget","J16",0,"Y","Dollar"]
["Budget","J17",0,"Y","Dollar"]
["Budget","J18",0,"Y","Dollar"]
["Budget","J19",0,"Y","Dollar"]
["Budget","J20",-1300,"Y","Dollar"]
["Budget","J23",0,"Y","Dollar"]
["Budget","J24",0,"Y","Dollar"]
["Budget","J25",0,"Y","Dollar"]
["Budget","J26",0,"Y","Dollar"]
["Budget","J27",0,"Y","Dollar"]
["Budget","J28",0,"Y","Dollar"]
["Budget","J29",0,"Y","Dollar"]
["Budget","J30",0,"Y","Dollar"]
["Budget","J31",0,"Y","Dollar"]
["Budget","J32",0,"Y","Dollar"]
["Budget","J33",-800,"Y","Dollar"]
["Budget","J36",0,"Y","Dollar"]
["Budget","J37",450,"Y","Dollar"]
["Budget","J38",0,"Y","Dollar"]
["Budget","J39",0,"Y","Dollar"]
["Budget","J40",0,"Y","Dollar"]
["Budget","J41",0,"Y","Dollar"]
["Budget","J42",0,"Y","Dollar"]
["Budget","J43",0,"Y","Dollar"]
["Budget","J44",0,"Y","Dollar"]
["Budget","J45",0,"Y","Dollar"]
["Budget","J46",0,"Y","Dollar"]
["Budget","J49",0,"Y","Dollar"]
["Budget","J50",0,"Y","Dollar"]
["Budget","J51",0,"Y","Dollar"]
["Budget","J52",0,"Y","Dollar"]
["Budget","J53",0,"Y","Dollar"]
["Budget","J54",0,"Y","Dollar"]
["Budget","J55",0,"Y","Dollar"]
["Budget","J56",0,"Y","Dollar"]
["Budget","J57",0,"Y","Dollar"]
["Budget","J58",0,"Y","Dollar"]
["Budget","J59",0,"Y","Dollar"]
["Budget","J62",0,"Y","Dollar"]
["Budget","J63",0,"Y","Dollar"]
["Budget","J64",0,"Y","Dollar"]
["Budget","J65",0,"Y","Dollar"]
["Budget","J66",0,"Y","Dollar"]
["Budget","J67",0,"Y","Dollar"]
["Budget","J68",0,"Y","Dollar"]
["Budget","J69",0,"Y","Dollar"]
["Budget","J70",0,"Y","Dollar"]
["Budget","J71",0,"Y","Dollar"]
["Budget","J74",0,"Y","Dollar"]
["Budget","J75",0,"Y","Dollar"]
["Budget","J76",0,"Y","Dollar"]
["Budget","J77",0,"Y","Dollar"]
["Budget","J78",0,"Y","Dollar"]
["Budget","J79",0,"Y","Dollar"]
["Budget","J80",0,"Y","Dollar"]
["Budget","J81",0,"Y","Dollar"]
["Budget","J82",0,"Y","Dollar"]
["Budget","J83",0,"Y","Dollar"]
["Budget","J84",0,"Y","Dollar"]
["Budget","J87",0,"Y","Dollar"]
["Budget","J88",0,"Y","Dollar"]
["Budget","J89",0,"Y","Dollar"]
["Budget","J90",0,"Y","Dollar"]
["Budget","J91",0,"Y","Dollar"]
["Budget","J92",0,"Y","Dollar"]
["Budget","J93",0,"Y","Dollar"]
["Budget","J94",0,"Y","Dollar"]
["Budget","J95",0,"Y","Dollar"]
["Budget","J96",0,"Y","Dollar"]
["Budget","J97",0,"Y","Dollar"]
["Budget","J100",0,"Y","Dollar"]
["Budget","J101",0,"Y","Dollar"]
["Budget","J102",0,"Y","Dollar"]
["Budget","J103",0,"Y","Dollar"]
["Budget","J104",0,"Y","Dollar"]
["Budget","J105",0,"Y","Dollar"]
["Budget","J106",0,"Y","Dollar"]
["Budget","J107",0,"Y","Dollar"]
["Budget","J108",0,"Y","Dollar"]
["Budget","J109",0,"Y","Dollar"]
["Budget","J110",0,"Y","Dollar"]
["Budget","J111",0,"Y","Dollar"]
["Budget","J114",0,"Y","Dollar"]
["Budget","J115",0,"Y","Dollar"]
["Budget","J116",0,"Y","Dollar"]
["Budget","J117",0,"Y","Dollar"]
["Budget","J118",0,"Y","Dollar"]
["Budget","J119",0,"Y","Dollar"]
["Budget","J120",0,"Y","Dollar"]
["Budget","J121",0,"Y","Dollar"]
["Budget","J122",0,"Y","Dollar"]
["Budget","J123",0,"Y","Dollar"]
["Budget","J124",0,"Y","Dollar"]
["Budget","J125",0,"Y","Dollar"]
["Budget","J128",0,"Y","Dollar"]
["Budget","J129",0,"Y","Dollar"]
["Budget","J130",0,"Y","Dollar"]
["Budget","J131",0,"Y","Dollar"]
["Budget","J132",0,"Y","Dollar"]
["Budget","J133",0,"Y","Dollar"]
["Budget","J134",0,"Y","Dollar"]
["Budget","J135",0,"Y","Dollar"]
["Budget","J136",0,"Y","Dollar"]
["Budget","J137",0,"Y","Dollar"]
["Budget","J138",0,"Y","Dollar"]
["Budget","J139",0,"Y","Dollar"]
["Budget","J142",0,"Y","Dollar"]
["Budget","J143",0,"Y","Dollar"]
["Budget","J144",0,"Y","Dollar"]
["Budget","J145",0,"Y","Dollar"]
["Budget","J146",0,"Y","Dollar"]
["Budget","J147",0,"Y","Dollar"]
["Budget","J148",0,"Y","Dollar"]
["Budget","J149",0,"Y","Dollar"]
["Budget","J150",0,"Y","Dollar"]
["Budget","J151",0,"Y","Dollar"]
["Budget","J152",0,"Y","Dollar"]
["Budget","J153",0,"Y","Dollar"]
["Budget","J156",0,"Y","Dollar"]
["Budget","J157",0,"Y","Dollar"]
["Budget","J158",0,"Y","Dollar"]
["Budget","J159",0,"Y","Dollar"]
["Budget","J160",0,"Y","Dollar"]
["Budget","J161",0,"Y","Dollar"]
["Budget","J162",0,"Y","Dollar"]
["Budget","J163",0,"Y","Dollar"]
["Budget","J164",0,"Y","Dollar"]
["Budget","J165",0,"Y","Dollar"]
["Budget","J166",0,"Y","Dollar"]
["Budget","J167",0,"Y","Dollar"]
["Budget","J168",0,"Y","Dollar"]
["Budget","J169",0,"Y","Dollar"]
["Budget","M10","<EMPTY>","N","String"]
["Budget","M11","<EMPTY>","N","String"]
["Budget","M12","<EMPTY>","N","String"]
["Budget","M13","<EMPTY>","N","String"]
["Budget","M14"," ","Y","String"]
["Budget","M15","<EMPTY>","N","String"]
["Budget","M16"," ","Y","String"]
["Budget","M17","<EMPTY>","N","String"]
["Budget","M18","<EMPTY>","N","String"]
["Budget","M19"," ","Y","String"]
["Budget","M20","<EMPTY>","N","String"]
["Budget","M23","<EMPTY>","N","String"]
["Budget","M24","<EMPTY>","N","String"]
["Budget","M25","<EMPTY>","N","String"]
["Budget","M26","<EMPTY>","N","String"]
["Budget","M27","<EMPTY>","N","String"]
["Budget","M28","<EMPTY>","N","String"]
["Budget","M29","<EMPTY>","N","String"]
["Budget","M30","<EMPTY>","N","String"]
["Budget","M31","<EMPTY>","N","String"]
["Budget","M32","<EMPTY>","N","String"]
["Budget","M33","<EMPTY>","N","String"]
["Budget","M36","<EMPTY>","N","String"]
["Budget","M37","<EMPTY>","N","String"]
["Budget","M38","<EMPTY>","N","String"]
["Budget","M39","<EMPTY>","N","String"]
["Budget","M40","<EMPTY>","N","String"]
["Budget","M41","<EMPTY>","N","String"]
["Budget","M42","<EMPTY>","N","String"]
["Budget","M43","<EMPTY>","N","String"]
["Budget","M44","<EMPTY>","N","String"]
["Budget","M45","<EMPTY>","N","String"]
["Budget","M46","<EMPTY>","N","String"]
["Budget","M47","<EMPTY>","N","String"]
["Budget","M48","<EMPTY>","N","String"]
["Budget","M49"," ","Y","String"]
["Budget","M50","<EMPTY>","N","String"]
["Budget","M51","<EMPTY>","N","String"]
["Budget","M52","<EMPTY>","N","String"]
["Budget","M53","<EMPTY>","N","String"]
["Budget","M54","<EMPTY>","N","String"]
["Budget","M55","<EMPTY>","N","String"]
["Budget","M56","<EMPTY>","N","String"]
["Budget","M57","<EMPTY>","N","String"]
["Budget","M58","<EMPTY>","N","String"]
["Budget","M59","<EMPTY>","N","String"]
["Budget","M62","<EMPTY>","N","String"]
["Budget","M63","<EMPTY>","N","String"]
["Budget","M64","<EMPTY>","N","String"]
["Budget","M65","<EMPTY>","N","String"]
["Budget","M66","<EMPTY>","N","String"]
["Budget","M67","<EMPTY>","N","String"]
["Budget","M68","<EMPTY>","N","String"]
["Budget","M69","<EMPTY>","N","String"]
["Budget","M70","<EMPTY>","N","String"]
["Budget","M71","<EMPTY>","N","String"]
["Budget","M74","<EMPTY>","N","String"]
["Budget","M75","<EMPTY>","N","String"]
["Budget","M76","<EMPTY>","N","String"]
["Budget","M77","<EMPTY>","N","String"]
["Budget","M78","<EMPTY>","N","String"]
["Budget","M79","<EMPTY>","N","String"]
["Budget","M80","<EMPTY>","N","String"]
["Budget","M81","<EMPTY>","N","String"]
["Budget","M82","<EMPTY>","N","String"]
["Budget","M83","<EMPTY>","N","String"]
["Budget","M84","<EMPTY>","N","String"]
["Budget","M87","<EMPTY>","N","String"]
["Budget","M88","<EMPTY>","N","String"]
["Budget","M89","<EMPTY>","N","String"]
["Budget","M90","<EMPTY>","N","String"]
["Budget","M91","<EMPTY>","N","String"]
["Budget","M92","<EMPTY>","N","String"]
["Budget","M93","<EMPTY>","N","String"]
["Budget","M94","<EMPTY>","N","String"]
["Budget","M95","<EMPTY>","N","String"]
["Budget","M96","<EMPTY>","N","String"]
["Budget","M97","<EMPTY>","N","String"]
["Budget","M100","<EMPTY>","N","String"]
["Budget","M101","<EMPTY>","N","String"]
["Budget","M102","<EMPTY>","N","String"]
["Budget","M103","<EMPTY>","N","String"]
["Budget","M104","<EMPTY>","N","String"]
["Budget","M105","<EMPTY>","N","String"]
["Budget","M106","<EMPTY>","N","String"]
["Budget","M107","<EMPTY>","N","String"]
["Budget","M108","<EMPTY>","N","String"]
["Budget","M109","<EMPTY>","N","String"]
["Budget","M110","<EMPTY>","N","String"]
["Budget","M111","<EMPTY>","N","String"]
["Budget","M114","<EMPTY>","N","String"]
["Budget","M115","<EMPTY>","N","String"]
["Budget","M116","<EMPTY>","N","String"]
["Budget","M117","<EMPTY>","N","String"]
["Budget","M118","<EMPTY>","N","String"]
["Budget","M119","<EMPTY>","N","String"]
["Budget","M120","<EMPTY>","N","String"]
["Budget","M121","<EMPTY>","N","String"]
["Budget","M122","<EMPTY>","N","String"]
["Budget","M123","<EMPTY>","N","String"]
["Budget","M124","<EMPTY>","N","String"]
["Budget","M125","<EMPTY>","N","String"]
["Budget","M128","<EMPTY>","N","String"]
["Budget","M129","<EMPTY>","N","String"]
["Budget","M130","<EMPTY>","N","String"]
["Budget","M131","<EMPTY>","N","String"]
["Budget","M132","<EMPTY>","N","String"]
["Budget","M133","<EMPTY>","N","String"]
["Budget","M134","<EMPTY>","N","String"]
["Budget","M135","<EMPTY>","N","String"]
["Budget","M136","<EMPTY>","N","String"]
["Budget","M137","<EMPTY>","N","String"]
["Budget","M138","<EMPTY>","N","String"]
["Budget","M139","<EMPTY>","N","String"]
["Budget","M142","<EMPTY>","N","String"]
["Budget","M143","<EMPTY>","N","String"]
["Budget","M144","<EMPTY>","N","String"]
["Budget","M145","<EMPTY>","N","String"]
["Budget","M146","<EMPTY>","N","String"]
["Budget","M147","<EMPTY>","N","String"]
["Budget","M148","<EMPTY>","N","String"]
["Budget","M149","<EMPTY>","N","String"]
["Budget","M150","<EMPTY>","N","String"]
["Budget","M151","<EMPTY>","N","String"]
["Budget","M152","<EMPTY>","N","String"]
["Budget","M153","<EMPTY>","N","String"]
["Budget","M156","<EMPTY>","N","String"]
["Budget","M157","<EMPTY>","N","String"]
["Budget","M158","<EMPTY>","N","String"]
["Budget","M159","<EMPTY>","N","String"]
["Budget","M160","<EMPTY>","N","String"]
["Budget","M161","<EMPTY>","N","String"]
["Budget","M162","<EMPTY>","N","String"]
["Budget","M163","<EMPTY>","N","String"]
["Budget","M164","<EMPTY>","N","String"]
["Budget","M165","<EMPTY>","N","String"]
["Budget","M166","<EMPTY>","N","String"]
["Budget","M167","<EMPTY>","N","String"]
["Budget","M168","<EMPTY>","N","String"]
["Budget","M169","<EMPTY>","N","String"]
["Housing","C13","Insurance","Y","String"]
["Housing","C14","Repairs","Y","String"]
["Housing","C15","Property Taxes","Y","String"]
["Housing","C16","Housekeeper","Y","String"]
["Housing","C17","Home Owner Assoc.","Y","String"]
["Housing","C18","Home Security","Y","String"]
["Housing","C19","Lawn Service","Y","String"]
["Housing","C20","Other ","Y","String"]
["Housing","C21","Other ","Y","String"]
["Housing","C22","Other ","Y","String"]
["Housing","D13",2500,"Y","Dollar"]
["Housing","D14",3500,"Y","Dollar"]
["Housing","D15",1000,"Y","Dollar"]
["Housing","D16",100,"Y","Dollar"]
["Housing","D17",100,"Y","Dollar"]
["Housing","D18",0,"Y","Dollar"]
["Housing","D19",0,"Y","Dollar"]
["Housing","D20",0,"Y","Dollar"]
["Housing","D21",0,"Y","Dollar"]
["Housing","D22",0,"Y","Dollar"]
["Housing","E13",1,"Y","Number"]
["Housing","E14",1,"Y","Number"]
["Housing","E15",1,"Y","Number"]
["Housing","E16",26,"Y","Number"]
["Housing","E17",1,"Y","Number"]
["Housing","E18",0,"Y","Number"]
["Housing","E19",0,"Y","Number"]
["Housing","E20",0,"Y","Number"]
["Housing","E21",0,"Y","Number"]
["Housing","E22",0,"Y","Number"]
["Housing","F13","Y","Y","String"]
["Housing","F14","Y","Y","String"]
["Housing","F15","Y","Y","String"]
["Housing","F16","N","Y","String"]
["Housing","F17","Y","Y","String"]
["Housing","F18","N","Y","String"]
["Housing","F19","N","Y","String"]
["Housing","F20","N","Y","String"]
["Housing","F21","N","Y","String"]
["Housing","F22","N","Y","String"]
["Housing","G13","Required","Y","String"]
["Housing","G14","Required","Y","String"]
["Housing","G15","Required","Y","String"]
["Housing","G16","Optional","Y","String"]
["Housing","G17","Required","Y","String"]
["Housing","G18","Optional","Y","String"]
["Housing","G19","Optional","Y","String"]
["Housing","G20","Optional","Y","String"]
["Housing","G21","Optional","Y","String"]
["Housing","G22","Optional","Y","String"]
["Housing","I43",2050,"Y","Year"]
["Housing","I46",0,"Y","Dollar"]
["Housing","I47",0,"Y","Dollar"]
["Housing","I53",7.0000000000000007E-2,"Y","Percent"]
["Housing","I60",350000,"Y","Dollar"]
["Housing","I61",65000,"Y","Dollar"]
["Housing","I65",0.15,"Y","Percent"]
["Housing","I74",4200,"Y","Dollar"]
["Housing","I213",0.02,"Y","Percent"]
["Income","D9","SS-Id1","Y","String"]
["Income","D10",3200,"Y","Dollar"]
["Income","D11",2034,"Y","Number"]
["Income","D12","<EMPTY>","N","Number"]
["Income","D13",1.3100000000000001E-2,"Y","Percent"]
["Income","D14",0.85,"Y","Percent"]
["Income","E9","SS-Id2","Y","String"]
["Income","E10",3000,"Y","Dollar"]
["Income","E11",2036,"Y","Number"]
["Income","E12","<EMPTY>","N","Number"]
["Income","E13",1.3100000000000001E-2,"Y","Percent"]
["Income","E14",0.85,"Y","Percent"]
["Income","F9","Pension","Y","String"]
["Income","F10",1500,"Y","Dollar"]
["Income","F11",2034,"Y","Number"]
["Income","F12","<EMPTY>","N","Number"]
["Income","F13",1.4999999999999999E-2,"Y","Percent"]
["Income","F14",1,"Y","Percent"]
["Income","G9","Work 1","Y","String"]
["Income","G10",9500,"Y","Dollar"]
["Income","G11",2000,"Y","Number"]
["Income","G12",2034,"Y","Number"]
["Income","G13",0.02,"Y","Percent"]
["Income","G14",1,"Y","Percent"]
["Income","H9","Work 2","Y","String"]
["Income","H10",8000,"Y","Dollar"]
["Income","H11",2000,"Y","Number"]
["Income","H12",2036,"Y","Number"]
["Income","H13",0.02,"Y","Percent"]
["Income","H14",1,"Y","Percent"]
["Income","I9","Source 6","Y","String"]
["Income","I10",0,"Y","Dollar"]
["Income","I11","<EMPTY>","N","Number"]
["Income","I12","<EMPTY>","N","Number"]
["Income","I13",0,"Y","Percent"]
["Income","I14",0,"Y","Percent"]
["Income","J9","Source 7","Y","String"]
["Income","J10",0,"Y","Dollar"]
["Income","J11","<EMPTY>","N","Number"]
["Income","J12","<EMPTY>","N","Number"]
["Income","J13",0,"Y","Percent"]
["Income","J14",0,"Y","Percent"]
["Income","K9","Source 8","Y","String"]
["Income","K10",0,"Y","Dollar"]
["Income","K11","<EMPTY>","N","Number"]
["Income","K12","<EMPTY>","N","Number"]
["Income","K13",0,"Y","Percent"]
["Income","K14",0,"Y","Percent"]
["Income","L9","Work","Y","String"]
["Income","L10",0,"Y","Dollar"]
["Income","L11","<EMPTY>","N","Number"]
["Income","L12","<EMPTY>","N","Number"]
["Income","L13",0,"Y","Percent"]
["Income","L14",0,"Y","Percent"]
["Income","M9","Source 10","Y","String"]
["Income","M10",0,"Y","Dollar"]
["Income","M11","<EMPTY>","N","Number"]
["Income","M12","<EMPTY>","N","Number"]
["Income","M13",0,"Y","Percent"]
["Income","M14",0,"Y","Percent"]
["Income","N14",0,"Y","Percent"]
["Income","N16",0,"Y","Dollar"]
["Income","N17",0,"Y","Dollar"]
["Income","N18",0,"Y","Dollar"]
["Income","N19",0,"Y","Dollar"]
["Income","N20",0,"Y","Dollar"]
["Income","N21",0,"Y","Dollar"]
["Income","N22",0,"Y","Dollar"]
["Income","N23",0,"Y","Dollar"]
["Income","N24",0,"Y","Dollar"]
["Income","N25",0,"Y","Dollar"]
["Income","N26",0,"Y","Dollar"]
["Income","N27",0,"Y","Dollar"]
["Income","N28",0,"Y","Dollar"]
["Income","N29",0,"Y","Dollar"]
["Income","N30",0,"Y","Dollar"]
["Income","N31",0,"Y","Dollar"]
["Income","N32",0,"Y","Dollar"]
["Income","N33",0,"Y","Dollar"]
["Income","N34",0,"Y","Dollar"]
["Income","N35",0,"Y","Dollar"]
["Income","N36",0,"Y","Dollar"]
["Income","N37",0,"Y","Dollar"]
["Income","N38",0,"Y","Dollar"]
["Income","N39",0,"Y","Dollar"]
["Income","N40",0,"Y","Dollar"]
["Income","N41",0,"Y","Dollar"]
["Income","N42",0,"Y","Dollar"]
["Income","N43",0,"Y","Dollar"]
["Income","N44",0,"Y","Dollar"]
["Income","N45",0,"Y","Dollar"]
["Income","N46",0,"Y","Dollar"]
["Income","N47",0,"Y","Dollar"]
["Income","N48",0,"Y","Dollar"]
["Income","N49",0,"Y","Dollar"]
["Income","N50",0,"Y","Dollar"]
["Income","N51",0,"Y","Dollar"]
["Income","N52",0,"Y","Dollar"]
["Income","N53",0,"Y","Dollar"]
["Income","N54",0,"Y","Dollar"]
["Income","N55",0,"Y","Dollar"]
["Income","N56",0,"Y","Dollar"]
["Income","N57",0,"Y","Dollar"]
["Income","N58",0,"Y","Dollar"]
["Income","N59",0,"Y","Dollar"]
["Income","N60",0,"Y","Dollar"]
["Income","N61",0,"Y","Dollar"]
["Income","N62",0,"Y","Dollar"]
["Income","N63",0,"Y","Dollar"]
["Income","N64",0,"Y","Dollar"]
["Income","N65",0,"Y","Dollar"]
["Income","N66",0,"Y","Dollar"]
["Income","N67",0,"Y","Dollar"]
["Income","N68",0,"Y","Dollar"]
["Income","N69",0,"Y","Dollar"]
["Income","N70",0,"Y","Dollar"]
["Income","N71",0,"Y","Dollar"]
["Income","N72",0,"Y","Dollar"]
["Income","N73",0,"Y","Dollar"]
["Income","N74",0,"Y","Dollar"]
["Income","N75",0,"Y","Dollar"]
["Income","N76",0,"Y","Dollar"]
["Income","N77",0,"Y","Dollar"]
["Income","N78",0,"Y","Dollar"]
["Income","N79",0,"Y","Dollar"]
["Income","N80",0,"Y","Dollar"]
["Income","N81",0,"Y","Dollar"]
["Income","N82",0,"Y","Dollar"]
["Income","N83",0,"Y","Dollar"]
["Income","N84",0,"Y","Dollar"]
["Income","N85",0,"Y","Dollar"]
["Income","N86",0,"Y","Dollar"]
["Income","N87",0,"Y","Dollar"]
["Income","N88",0,"Y","Dollar"]
["Income","N89",0,"Y","Dollar"]
["Income","N90",0,"Y","Dollar"]
["Income","N91",0,"Y","Dollar"]
["Income","N92",0,"Y","Dollar"]
["Income","N93",0,"Y","Dollar"]
["Income","N94",0,"Y","Dollar"]
["Income","N95",0,"Y","Dollar"]
["Income","N96",0,"Y","Dollar"]
["Income","N97",0,"Y","Dollar"]
["Income","N98",0,"Y","Dollar"]
["Income","N99",0,"Y","Dollar"]
["Income","N100",0,"Y","Dollar"]
["Income","N101",0,"Y","Dollar"]
["Income","N102",0,"Y","Dollar"]
["Income","N103",0,"Y","Dollar"]
["Income","N104",0,"Y","Dollar"]
["Income","N105",0,"Y","Dollar"]
["Income","N106",0,"Y","Dollar"]
["Income","N107",0,"Y","Dollar"]
["Income","N108",0,"Y","Dollar"]
["Income","N109",0,"Y","Dollar"]
["Income","N110",0,"Y","Dollar"]
["Income","N111",0,"Y","Dollar"]
["Income","N112",0,"Y","Dollar"]
["Income","N113",0,"Y","Dollar"]
["Income","N114",0,"Y","Dollar"]
["Income","N115",0,"Y","Dollar"]
["Income","N116",0,"Y","Dollar"]
["Income","N117",0,"Y","Dollar"]
["Income","N118",0,"Y","Dollar"]
["Income","N119",0,"Y","Dollar"]
["Income","N120",0,"Y","Dollar"]
["Income","N121",0,"Y","Dollar"]
["Income","N122",0,"Y","Dollar"]
["Income","N123",0,"Y","Dollar"]
["Income","N124",0,"Y","Dollar"]
["Income","N125",0,"Y","Dollar"]
["Income","N126",0,"Y","Dollar"]
["Income","N127",0,"Y","Dollar"]
["Income","N128",0,"Y","Dollar"]
["Income","N129",0,"Y","Dollar"]
["Income","N130",0,"Y","Dollar"]
["Income","N131",0,"Y","Dollar"]
["Income","N132",0,"Y","Dollar"]
["Income","N133",0,"Y","Dollar"]
["Income","N134",0,"Y","Dollar"]
["Income","N135",0,"Y","Dollar"]
["Income","N136",0,"Y","Dollar"]
["Income","N137",0,"Y","Dollar"]
["Income","N138",0,"Y","Dollar"]
["Income","N139",0,"Y","Dollar"]
["Income","N140",0,"Y","Dollar"]
["Income","O14",1,"Y","Percent"]
["Individuals","D10","Jon","Y","String"]
["Individuals","E10","1968-02-07","Y","Date"]
["Individuals","G10","2034-10-01","Y","Date"]
["Individuals","D15","Sally","Y","String"]
["Individuals","E15","1970-06-20","Y","Date"]
["Individuals","G15","2036-05-01","Y","Date"]
["Individuals","J20",12,"Y","Number"]
["Individuals","D27","Single","Y","String"]
["Individuals","F27","Louisiana","Y","String"]
["Med-Insur","C11","Rx","Y","String"]
["Med-Insur","C12","Other","Y","String"]
["Med-Insur","C13","Other","Y","String"]
["Med-Insur","C14","Other","Y","String"]
["Med-Insur","C15","Other","Y","String"]
["Med-Insur","C16","Other","Y","String"]
["Med-Insur","C17","Other","Y","String"]
["Med-Insur","C18","Other","Y","String"]
["Med-Insur","C19","Other","Y","String"]
["Med-Insur","C20","Other","Y","String"]
["Med-Insur","C21","Medicare B & D","Y","String"]
["Med-Insur","D27",39,"Y","Dollar"]
["Med-Insur","D28",0,"Y","Dollar"]
["Med-Insur","D29",0,"Y","Dollar"]
["Med-Insur","D30",0,"Y","Dollar"]
["Med-Insur","D31",0,"Y","Dollar"]
["Med-Insur","D32",0,"Y","Dollar"]
["Med-Insur","D33",0,"Y","Dollar"]
["Med-Insur","D34",0,"Y","Dollar"]
["Med-Insur","D35",0,"Y","Dollar"]
["Med-Insur","D36",0,"Y","Dollar"]
["Med-Insur","D37",0,"Y","Dollar"]
["Med-Insur","E11",12,"Y","Number"]
["Med-Insur","E12",0,"Y","Number"]
["Med-Insur","E13",0,"Y","Number"]
["Med-Insur","E14",0,"Y","Number"]
["Med-Insur","E15",0,"Y","Number"]
["Med-Insur","E16",0,"Y","Number"]
["Med-Insur","E17",0,"Y","Number"]
["Med-Insur","E18",0,"Y","Number"]
["Med-Insur","E19",0,"Y","Number"]
["Med-Insur","E20",0,"Y","Number"]
["Med-Insur","E21",12,"Y","Number"]
["Med-Insur","F11","N","Y","String"]
["Med-Insur","F12","N","Y","String"]
["Med-Insur","F13","N","Y","String"]
["Med-Insur","F14","N","Y","String"]
["Med-Insur","F15","N","Y","String"]
["Med-Insur","F16","N","Y","String"]
["Med-Insur","F17","N","Y","String"]
["Med-Insur","F18","N","Y","String"]
["Med-Insur","F19","N","Y","String"]
["Med-Insur","F20","N","Y","String"]
["Med-Insur","F21","Y","Y","String"]
["Med-Insur","G11","Required","Y","String"]
["Med-Insur","G12","Optional","Y","String"]
["Med-Insur","G13","Optional","Y","String"]
["Med-Insur","G14","Optional","Y","String"]
["Med-Insur","G15","Optional","Y","String"]
["Med-Insur","G16","Optional","Y","String"]
["Med-Insur","G17","Optional","Y","String"]
["Med-Insur","G18","Optional","Y","String"]
["Med-Insur","G19","Optional","Y","String"]
["Med-Insur","G20","Optional","Y","String"]
["Med-Insur","G21","Required","Y","String"]
["Med-Insur","L27",58,"Y","Dollar"]
["Med-Insur","L28",0,"Y","Dollar"]
["Med-Insur","L29",0,"Y","Dollar"]
["Med-Insur","L30",0,"Y","Dollar"]
["Med-Insur","L31",0,"Y","Dollar"]
["Med-Insur","L32",0,"Y","Dollar"]
["Med-Insur","L33",0,"Y","Dollar"]
["Med-Insur","L34",0,"Y","Dollar"]
["Med-Insur","L35",0,"Y","Dollar"]
["Med-Insur","L36",0,"Y","Dollar"]
["Med-Insur","L37",0,"Y","Dollar"]
["Rental","D11","<EMPTY>","N","String"]
["Rental","D12","<EMPTY>","N","String"]
["Rental","D13","2020-01-01","Y","Date"]
["Rental","D14","<EMPTY>","N","Year"]
["Rental","D15",0,"Y","Dollar"]
["Rental","D17",0.03,"Y","Percent"]
["Rental","D19",0,"Y","Percent"]
["Rental","D20",0,"Y","Dollar"]
["Rental","D21",0,"Y","Percent"]
["Rental","D22","N/A","Y","Number"]
["Rental","D23",0,"Y","Dollar"]
["Rental","D24",0,"Y","Dollar"]
["Rental","D25",0,"Y","Dollar"]
["Rental","D26",0,"Y","Dollar"]
["Rental","D27",0,"Y","Dollar"]
["Rental","D28",0,"Y","Dollar"]
["Rental","D31",0,"Y","Percent"]
["Rental","D32",0,"Y","Percent"]
["Rental","F14","<EMPTY>","N","Year"]
["Rental","F15","<EMPTY>","N","Year"]
["Rental","F16","<EMPTY>","N","Year"]
["Rental","F17","<EMPTY>","N","Year"]
["Rental","F18","<EMPTY>","N","Year"]
["Rental","F19","<EMPTY>","N","Year"]
["Rental","F20","<EMPTY>","N","Year"]
["Rental","F21","<EMPTY>","N","Year"]
["Rental","F22","<EMPTY>","N","Year"]
["Rental","F23","<EMPTY>","N","Year"]
["Rental","F24","<EMPTY>","N","Year"]
["Rental","F25","<EMPTY>","N","Year"]
["Rental","F30","<EMPTY>","N","Year"]
["Rental","K11","<EMPTY>","N","String"]
["Rental","K12","<EMPTY>","N","String"]
["Rental","K13","2020-01-01","Y","Date"]
["Rental","K14","<EMPTY>","N","Year"]
["Rental","K15",0,"Y","Dollar"]
["Rental","K17",0.03,"Y","Percent"]
["Rental","K19",0,"Y","Percent"]
["Rental","K20",0,"Y","Dollar"]
["Rental","K21",0,"Y","Percent"]
["Rental","K22","N/A","Y","Number"]
["Rental","K23",0,"Y","Dollar"]
["Rental","K24",10,"Y","Dollar"]
["Rental","K25",0,"Y","Dollar"]
["Rental","K26",0,"Y","Dollar"]
["Rental","K27",0,"Y","Dollar"]
["Rental","K28",0,"Y","Dollar"]
["Rental","K31",0,"Y","Percent"]
["Rental","K32",0,"Y","Percent"]
["Rental","M14","<EMPTY>","N","Year"]
["Rental","M15","<EMPTY>","N","Year"]
["Rental","M16","<EMPTY>","N","Year"]
["Rental","M17","<EMPTY>","N","Year"]
["Rental","M18","<EMPTY>","N","Year"]
["Rental","M19","<EMPTY>","N","Year"]
["Rental","M20","<EMPTY>","N","Year"]
["Rental","M21","<EMPTY>","N","Year"]
["Rental","M22","<EMPTY>","N","Year"]
["Rental","M23","<EMPTY>","N","Year"]
["Rental","M24","<EMPTY>","N","Year"]
["Rental","M25","<EMPTY>","N","Year"]
["Rental","M30","<EMPTY>","N","Year"]
["Rental","R29",0.05,"Y","Percent"]
["Rental","R30",0.15,"Y","Percent"]
["Retire","D15",4.3499999999999997E-2,"Y","Percent"]
["Retire","D18",2.4999999999999994E-2,"Y","Percent"]
["Retire","AA9",0,"Y","Dollar"]
["Retire","AA10",0,"Y","Dollar"]
["Retire","AA11",0,"Y","Dollar"]
["Retire","AA12",0,"Y","Dollar"]
["Retire","AA13",0,"Y","Dollar"]
["Retire","AA14",0,"Y","Dollar"]
["Retire","AA15",0,"Y","Dollar"]
["Retire","AA16",0,"Y","Dollar"]
["Retire","AA17",0,"Y","Dollar"]
["Retire","AA18",0,"Y","Dollar"]
["Retire","AA19",0,"Y","Dollar"]
["Retire","AA20",0,"Y","Dollar"]
["Retire","AA21",0,"Y","Dollar"]
["Retire","AA22",0,"Y","Dollar"]
["Retire","AA23",0,"Y","Dollar"]
["Retire","AA24",0,"Y","Dollar"]
["Retire","AA25",0,"Y","Dollar"]
["Retire","AA26",0,"Y","Dollar"]
["Retire","AA27",0,"Y","Dollar"]
["Retire","AA28",0,"Y","Dollar"]
["Retire","AA29",0,"Y","Dollar"]
["Retire","AA30",0,"Y","Dollar"]
["Retire","AA31",0,"Y","Dollar"]
["Retire","AA32",0,"Y","Dollar"]
["Retire","AA33",0,"Y","Dollar"]
["Retire","AA34",0,"Y","Dollar"]
["Retire","AA35",0,"Y","Dollar"]
["Retire","AA36",0,"Y","Dollar"]
["Retire","AA37",0,"Y","Dollar"]
["Retire","AA38",0,"Y","Dollar"]
["Retire","AA39",0,"Y","Dollar"]
["Retire","AA40",0,"Y","Dollar"]
["Retire","AA41",0,"Y","Dollar"]
["Retire","AA42",0,"Y","Dollar"]
["Retire","AA43",0,"Y","Dollar"]
["Retire","AA44",0,"Y","Dollar"]
["Retire","AA45",0,"Y","Dollar"]
["Retire","AA46",0,"Y","Dollar"]
["Retire","AA47",0,"Y","Dollar"]
["Retire","AA48",0,"Y","Dollar"]
["Retire","AB9",0,"Y","Dollar"]
["Retire","AB10",0,"Y","Dollar"]
["Retire","AB11",0,"Y","Dollar"]
["Retire","AB12",0,"Y","Dollar"]
["Retire","AB13",0,"Y","Dollar"]
["Retire","AB14",0,"Y","Dollar"]
["Retire","AB15",0,"Y","Dollar"]
["Retire","AB16",0,"Y","Dollar"]
["Retire","AB17",0,"Y","Dollar"]
["Retire","AB18",0,"Y","Dollar"]
["Retire","AB19",0,"Y","Dollar"]
["Retire","AB20",0,"Y","Dollar"]
["Retire","AB21",0,"Y","Dollar"]
["Retire","AB22",0,"Y","Dollar"]
["Retire","AB23",0,"Y","Dollar"]
["Retire","AB24",0,"Y","Dollar"]
["Retire","AB25",0,"Y","Dollar"]
["Retire","AB26",0,"Y","Dollar"]
["Retire","AB27",0,"Y","Dollar"]
["Retire","AB28",0,"Y","Dollar"]
["Retire","AB29",0,"Y","Dollar"]
["Retire","AB30",0,"Y","Dollar"]
["Retire","AB31",0,"Y","Dollar"]
["Retire","AB32",0,"Y","Dollar"]
["Retire","AB33",0,"Y","Dollar"]
["Retire","AB34",0,"Y","Dollar"]
["Retire","AB35",0,"Y","Dollar"]
["Retire","AB36",0,"Y","Dollar"]
["Retire","AB37",0,"Y","Dollar"]
["Retire","AB38",0,"Y","Dollar"]
["Retire","AB39",0,"Y","Dollar"]
["Retire","AB40",0,"Y","Dollar"]
["Retire","AB41",0,"Y","Dollar"]
["Retire","AB42",0,"Y","Dollar"]
["Retire","AB43",0,"Y","Dollar"]
["Retire","AB44",0,"Y","Dollar"]
["Retire","AB45",0,"Y","Dollar"]
["Retire","AB46",0,"Y","Dollar"]
["Retire","AB47",0,"Y","Dollar"]
["Retire","AB48",0,"Y","Dollar"]
["Retire","AD9","<EMPTY>","N","String"]
["Retire","AD10","<EMPTY>","N","String"]
["Retire","AD11","<EMPTY>","N","String"]
["Retire","AD12","<EMPTY>","N","String"]
["Retire","AD13","<EMPTY>","N","String"]
["Retire","AD14","<EMPTY>","N","String"]
["Retire","AD15","<EMPTY>","N","String"]
["Retire","AD16","<EMPTY>","N","String"]
["Retire","AD17","<EMPTY>","N","String"]
["Retire","AD18","<EMPTY>","N","String"]
["Retire","AD19","<EMPTY>","N","String"]
["Retire","AD20","<EMPTY>","N","String"]
["Retire","AD21","<EMPTY>","N","String"]
["Retire","AD22","<EMPTY>","N","String"]
["Retire","AD23","<EMPTY>","N","String"]
["Retire","AD24","<EMPTY>","N","String"]
["Retire","AD25","<EMPTY>","N","String"]
["Retire","AD26","<EMPTY>","N","String"]
["Retire","AD27","<EMPTY>","N","String"]
["Retire","AD28","<EMPTY>","N","String"]
["Retire","AD29","<EMPTY>","N","String"]
["Retire","AD30","<EMPTY>","N","String"]
["Retire","AD31","<EMPTY>","N","String"]
["Retire","AD32","<EMPTY>","N","String"]
["Retire","AD33","<EMPTY>","N","String"]
["Retire","AD34","<EMPTY>","N","String"]
["Retire","AD35","<EMPTY>","N","String"]
["Retire","AD36","<EMPTY>","N","String"]
["Retire","AD37","<EMPTY>","N","String"]
["Retire","AD38","<EMPTY>","N","String"]
["Retire","AD39","<EMPTY>","N","String"]
["Retire","AD40","<EMPTY>","N","String"]
["Retire","AD41","<EMPTY>","N","String"]
["Retire","AD42","<EMPTY>","N","String"]
["Retire","AD43","<EMPTY>","N","String"]
["Retire","AD44","<EMPTY>","N","String"]
["Retire","AD45","<EMPTY>","N","String"]
["Retire","AD46","<EMPTY>","N","String"]
["Retire","AD47","<EMPTY>","N","String"]
["Retire","AD48","<EMPTY>","N","String"]
["Settings","H6","Welcome","Y","String"]
["Settings","H10","Y","Y","String"]
["Settings","H14",125,"Y","Number"]
["TaxRates","K10",0,"Y","Percent"]
["TaxRates","M15",0,"Y","Percent"]
["TaxRates","M16","<EMPTY>","N","Percent"]
["TaxRates","M17","<EMPTY>","N","Percent"]
["TaxRates","M18","<EMPTY>","N","Percent"]
["TaxRates","M19","<EMPTY>","N","Percent"]
["TaxRates","M20","<EMPTY>","N","Percent"]
["TaxRates","M21","<EMPTY>","N","Percent"]
["TaxRates","M22","<EMPTY>","N","Percent"]
["TaxRates","M23","<EMPTY>","N","Percent"]
["TaxRates","M24","<EMPTY>","N","Percent"]
["TaxRates","M25","<EMPTY>","N","Percent"]
["TaxRates","M26","<EMPTY>","N","Percent"]
["TaxRates","N15",0,"Y","Dollar"]
["TaxRates","N16",0,"Y","Dollar"]
["TaxRates","N17",0,"Y","Dollar"]
["TaxRates","N18",0,"Y","Dollar"]
["TaxRates","N19",0,"Y","Dollar"]
["TaxRates","N20",0,"Y","Dollar"]
["TaxRates","N21",0,"Y","Dollar"]
["TaxRates","N22",0,"Y","Dollar"]
["TaxRates","N23",0,"Y","Dollar"]
["TaxRates","N24",0,"Y","Dollar"]
["TaxRates","N25",0,"Y","Dollar"]
["TaxRates","N26",0,"Y","Dollar"]
["TaxRates","O15",0,"Y","Dollar"]
["TaxRates","O16",0,"Y","Dollar"]
["TaxRates","O17",0,"Y","Dollar"]
["TaxRates","O18",0,"Y","Dollar"]
["TaxRates","O19",0,"Y","Dollar"]
["TaxRates","O20",0,"Y","Dollar"]
["TaxRates","O21",0,"Y","Dollar"]
["TaxRates","O22",0,"Y","Dollar"]
["TaxRates","O23",0,"Y","Dollar"]
["TaxRates","O24",0,"Y","Dollar"]
["TaxRates","O25",0,"Y","Dollar"]
["TaxRates","O26",0,"Y","Dollar"]
["TaxRates","P15",0,"Y","Dollar"]
["TaxRates","R15",0,"Y","Percent"]
["TaxRates","R16","<EMPTY>","N","Percent"]
["TaxRates","R17","<EMPTY>","N","Percent"]
["TaxRates","R18","<EMPTY>","N","Percent"]
["TaxRates","R19","<EMPTY>","N","Percent"]
["TaxRates","R20","<EMPTY>","N","Percent"]
["TaxRates","R21","<EMPTY>","N","Percent"]
["TaxRates","R22","<EMPTY>","N","Percent"]
["TaxRates","R23","<EMPTY>","N","Percent"]
["TaxRates","R24","<EMPTY>","N","Percent"]
["TaxRates","R25","<EMPTY>","N","Percent"]
["TaxRates","R26","<EMPTY>","N","Percent"]
["TaxRates","S15",0,"Y","Dollar"]
["TaxRates","S16",0,"Y","Dollar"]
["TaxRates","S17",0,"Y","Dollar"]
["TaxRates","S18",0,"Y","Dollar"]
["TaxRates","S19",0,"Y","Dollar"]
["TaxRates","S20",0,"Y","Dollar"]
["TaxRates","S21",0,"Y","Dollar"]
["TaxRates","S22",0,"Y","Dollar"]
["TaxRates","S23",0,"Y","Dollar"]
["TaxRates","S24",0,"Y","Dollar"]
["TaxRates","S25",0,"Y","Dollar"]
["TaxRates","S26",0,"Y","Dollar"]
["TaxRates","T15",0,"Y","Dollar"]
["TaxRates","T16",0,"Y","Dollar"]
["TaxRates","T17",0,"Y","Dollar"]
["TaxRates","T18",0,"Y","Dollar"]
["TaxRates","T19",0,"Y","Dollar"]
["TaxRates","T20",0,"Y","Dollar"]
["TaxRates","T21",0,"Y","Dollar"]
["TaxRates","T22",0,"Y","Dollar"]
["TaxRates","T23",0,"Y","Dollar"]
["TaxRates","T24",0,"Y","Dollar"]
["TaxRates","T25",0,"Y","Dollar"]
["TaxRates","T26",0,"Y","Dollar"]
["TaxRates","U15",0,"Y","Dollar"]
["Vehicle","C21","Insurance premium(s)","Y","String"]
["Vehicle","C22","Maintenance","Y","String"]
["Vehicle","C23","Repairs","Y","String"]
["Vehicle","C24","Fuel","Y","String"]
["Vehicle","C25","Registration(s)","Y","String"]
["Vehicle","C26","Tolls / Parking","Y","String"]
["Vehicle","C27","AAA membership","Y","String"]
["Vehicle","C28","Other","Y","String"]
["Vehicle","C29","Other","Y","String"]
["Vehicle","C30","Other","Y","String"]
["Vehicle","C36","<EMPTY>","N","String"]
["Vehicle","C37","<EMPTY>","N","String"]
["Vehicle","C38","<EMPTY>","N","String"]
["Vehicle","C39","<EMPTY>","N","String"]
["Vehicle","C40","<EMPTY>","N","String"]
["Vehicle","C41","<EMPTY>","N","String"]
["Vehicle","D21",2000,"Y","Dollar"]
["Vehicle","D22",600,"Y","Dollar"]
["Vehicle","D23",100,"Y","Dollar"]
["Vehicle","D24",50,"Y","Dollar"]
["Vehicle","D25",115,"Y","Dollar"]
["Vehicle","D26",100,"Y","Dollar"]
["Vehicle","D27",250,"Y","Dollar"]
["Vehicle","D28",0,"Y","Dollar"]
["Vehicle","D29",0,"Y","Dollar"]
["Vehicle","D30",0,"Y","Dollar"]
["Vehicle","E21",2,"Y","Number"]
["Vehicle","E22",2,"Y","Number"]
["Vehicle","E23",12,"Y","Number"]
["Vehicle","E24",12,"Y","Number"]
["Vehicle","E25",2,"Y","Number"]
["Vehicle","E26",12,"Y","Number"]
["Vehicle","E27",1,"Y","Number"]
["Vehicle","E28",0,"Y","Number"]
["Vehicle","E29",0,"Y","Number"]
["Vehicle","E30",0,"Y","Number"]
["Vehicle","F21","Y","Y","String"]
["Vehicle","F22","Y","Y","String"]
["Vehicle","F23","Y","Y","String"]
["Vehicle","F24","Y","Y","String"]
["Vehicle","F25","Y","Y","String"]
["Vehicle","F26","Y","Y","String"]
["Vehicle","F27","Y","Y","String"]
["Vehicle","F28","Y","Y","String"]
["Vehicle","F29","N","Y","String"]
["Vehicle","F30","N","Y","String"]
["Vehicle","G21","Required","Y","String"]
["Vehicle","G22","Required","Y","String"]
["Vehicle","G23","Required","Y","String"]
["Vehicle","G24","Required","Y","String"]
["Vehicle","G25","Required","Y","String"]
["Vehicle","G26","Required","Y","String"]
["Vehicle","G27","Required","Y","String"]
["Vehicle","G28","Optional","Y","String"]
["Vehicle","G29","Optional","Y","String"]
["Vehicle","G30","Optional","Y","String"]

{"sheet":"TaxRates","index":20,"n_rows":161,"n_cols":21,"rows_kept":161,"cut":false,"hidden":true,"merged":[[2,2,2,12],[1,13,1,14],[27,2,27,3],[32,17,32,20],[7,2,7,3],[27,12,27,20],[11,2,11,5],[11,7,11,10],[11,12,11,15],[11,17,11,20],[32,3,32,4],[32,7,32,10],[31,7,31,12],[8,12,9,18],[6,4,6,5]]}
[]
[null,null,"Income tax rates",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L8<>0,\"Update required\",\"\")","v":""}]
["Return",null,"Income tax rates for Federal, State, County, and City can be calculated as applicable to your location.  Once you have selected the proper filing status and state press the 'Update tax tables' button.  County and City tax table information must be manually entered."]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D15:F26)","v":1002146999},{"$f":"SUM(I15:K26)","v":1000129499},{"$f":"SUM(N15:P26)","v":0},{"$f":"SUM(S15:U26)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4:P5)","v":2002276499.7399998},null,{"$f":"SUM(C15:C26)","v":1.62},{"$f":"SUM(H15:H26)","v":0.12},{"$f":"SUM(M15:M26)","v":0},{"$f":"SUM(R15:R26)","v":0}]
[]
[null,null,null,null,"Currently Loaded "]
[null,null,"Selected income tax settings",null,"Single","Louisiana",null,null,null,{"$f":"IF(E8<>C10,1,0)","v":0},{"$f":"IF(F8<>D10,1,0)","v":0},{"$f":"SUM(J8:K8)","v":0}]
[null,null,"Status","State name","State Abbrv","Starting Row",null,null,null,null,"Override ",null,"Override the use of below tax tables by providing a single tax rate "]
[null,null,{"$f":"Individuals!D27","v":"Single"},{"$f":"Individuals!F27","v":"Louisiana"},{"$f":"VLOOKUP(D10,Config!B5:C55,2)","v":"LA"},{"$f":"(MATCH(E10,TaxTables!C2:C700,0))+1","v":242},null,null,null,null,0,"   Override use of below tax tables by providing a single tax rate "]
[null,null,null,null,{"$f":"D12","v":0},null,null,null,null,{"$f":"I12","v":0}]
[null,null,"Federal",null,null,null,null,"State",null,null,null,null,"County",null,null,null,null,"City"]
[null,null,"Rate","Greater",{"$f":"D14","v":0},"Std. Ded.",null,"Rate","Greater",{"$f":"I14","v":0},"Std. Ded.",null,"Rate","Greater","Less than or =","Std. Ded.",null,"Rate","Greater","Less than or =","Std. Ded."]
[null,null,null,null,{"$f":"D15","v":0},null,null,null,null,{"$f":"I15","v":0}]
[null,null,0,0,{"$f":"D16","v":10275},12950,null,0.02,0,{"$f":"I16","v":12500},4500,null,0,0,0,0,null,0,0,0,0]
[null,null,0.12,10275,{"$f":"D17","v":41775},null,null,0.04,12500,{"$f":"I17","v":50000},null,null,null,0,0,null,null,null,0,0]
[null,null,0.22,41775,{"$f":"D18","v":89075},null,null,0.06,50000,999999999,null,null,null,0,0,null,null,null,0,0]
[null,null,0.24,89075,{"$f":"D19","v":170050},null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,0.32,170050,{"$f":"D20","v":215950},null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,0.35,215950,{"$f":"D21","v":539900},null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,0.37,539900,999999999,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,null,null,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,null,null,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,null,null,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,null,null,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,null,null,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J15:J26)","v":1000062499},null,null,{"$f":"SUM(M15:M26)","v":0},null,{"$f":"SUM(O15:O26)","v":0},null,null,{"$f":"SUM(R15:R26)","v":0},null,{"$f":"SUM(T15:T26)","v":0}]
[null,null,"View detail tax calculations ",null,null,null,null,null,null,null,null,null,"CAUTION: If values for the County or City are changed the 'Update tax tables' button must be pressed to update taxes formulas properly."]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tax information has changed, press the green button labeled 'Update tax tables' to update tax formula."]
[null,null,"DO NOT MOVE ANY TABLES ON THIS TAB UNLESS WORKSHEET MODULE  SetTaxRates IS UPDATED USING DEVELOPER"]
[]
[null,null,null,null,null,null,null,"Updated formulas for taxes are created when the \"Update tax tables\" is pressed "]
[null,null,null,"Taxable",null,null,null,"Calculated taxes",null,null,null,null,"Total",null,null,null,null,"Calculated amount taxed"]
[null,null,"Year","Income","Withdrawal",null,null,"Federal","State","County","City",null,"Taxes",null,null,null,null,"Federal","State","County","City"]
[{"$f":"IF(C35=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C16","v":2022},{"$f":"ROUND(Income!R16,0)","v":210000},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R35-D15:D21, N(R35>D15:D21)),0),0)","v":42260},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S35-I15:I17, N(S35>I15:I17)),0),0)","v":11080},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T35-N15:N17, N(T35>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U35-S15:S17, N(U35>S15:S17)),0),0)","v":0},null,{"$f":"IF($K$10>0,SUM(D35:F35)*$K$10,SUM(H35:K35))","v":53340},null,null,null,null,{"$f":"SUM(D35:E35)-$F$15","v":197050},{"$f":"IF($J$27>0,SUM(D35:F35)-$K$15,0)","v":205500},{"$f":"IF($O$27>0,SUM(D35:F35)-$P$15,0)","v":0},{"$f":"IF($T$27>0,SUM(D35:F35)-$U$15,0)","v":0}]
[{"$f":"IF(C36=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C17","v":2023},{"$f":"ROUND(Income!R17,0)","v":214200},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R36-D15:D21, N(R36>D15:D21)),0),0)","v":43604},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S36-I15:I17, N(S36>I15:I17)),0),0)","v":11332},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T36-N15:N17, N(T36>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U36-S15:S17, N(U36>S15:S17)),0),0)","v":0},null,54936,null,null,null,null,{"$f":"SUM(D36:E36)-$F$15","v":201250},{"$f":"IF($J$27>0,SUM(D36:F36)-$K$15,0)","v":209700},{"$f":"IF($O$27>0,SUM(D36:F36)-$P$15,0)","v":0},{"$f":"IF($T$27>0,SUM(D36:F36)-$U$15,0)","v":0}]
[{"$f":"IF(C37=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C18","v":2024},{"$f":"ROUND(Income!R18,0)","v":218484},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R37-D15:D21, N(R37>D15:D21)),0),0)","v":44975},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S37-I15:I17, N(S37>I15:I17)),0),0)","v":11589},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T37-N15:N17, N(T37>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U37-S15:S17, N(U37>S15:S17)),0),0)","v":0},null,56564,null,null,null,null,205534,213984,0,0]
[{"$f":"IF(C38=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C19","v":2025},{"$f":"ROUND(Income!R19,0)","v":222854},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R38-D15:D21, N(R38>D15:D21)),0),0)","v":46373},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S38-I15:I17, N(S38>I15:I17)),0),0)","v":11851},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T38-N15:N17, N(T38>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U38-S15:S17, N(U38>S15:S17)),0),0)","v":0},null,58224,null,null,null,null,209904,218354,0,0]
[{"$f":"IF(C39=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C20","v":2026},{"$f":"ROUND(Income!R20,0)","v":227311},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R39-D15:D21, N(R39>D15:D21)),0),0)","v":47800},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S39-I15:I17, N(S39>I15:I17)),0),0)","v":12119},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T39-N15:N17, N(T39>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U39-S15:S17, N(U39>S15:S17)),0),0)","v":0},null,59919,null,null,null,null,214361,222811,0,0]
[{"$f":"IF(C40=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C21","v":2027},{"$f":"ROUND(Income!R21,0)","v":231857},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R40-D15:D21, N(R40>D15:D21)),0),0)","v":49343},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S40-I15:I17, N(S40>I15:I17)),0),0)","v":12391},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T40-N15:N17, N(T40>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U40-S15:S17, N(U40>S15:S17)),0),0)","v":0},null,61734,null,null,null,null,218907,227357,0,0]
[{"$f":"IF(C41=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C22","v":2028},{"$f":"ROUND(Income!R22,0)","v":236494},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R41-D15:D21, N(R41>D15:D21)),0),0)","v":50966},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S41-I15:I17, N(S41>I15:I17)),0),0)","v":12670},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T41-N15:N17, N(T41>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U41-S15:S17, N(U41>S15:S17)),0),0)","v":0},null,63636,null,null,null,null,223544,231994,0,0]
[{"$f":"IF(C42=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C23","v":2029},{"$f":"ROUND(Income!R23,0)","v":241224},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R42-D15:D21, N(R42>D15:D21)),0),0)","v":52621},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S42-I15:I17, N(S42>I15:I17)),0),0)","v":12953},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T42-N15:N17, N(T42>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U42-S15:S17, N(U42>S15:S17)),0),0)","v":0},null,65574,null,null,null,null,228274,236724,0,0]
[{"$f":"IF(C43=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C24","v":2030},{"$f":"ROUND(Income!R24,0)","v":246048},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R43-D15:D21, N(R43>D15:D21)),0),0)","v":54310},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S43-I15:I17, N(S43>I15:I17)),0),0)","v":13243},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T43-N15:N17, N(T43>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U43-S15:S17, N(U43>S15:S17)),0),0)","v":0},null,67553,null,null,null,null,233098,241548,0,0]
[{"$f":"IF(C44=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C25","v":2031},{"$f":"ROUND(Income!R25,0)","v":250969},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R44-D15:D21, N(R44>D15:D21)),0),0)","v":56032},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S44-I15:I17, N(S44>I15:I17)),0),0)","v":13538},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T44-N15:N17, N(T44>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U44-S15:S17, N(U44>S15:S17)),0),0)","v":0},null,69570,null,null,null,null,238019,246469,0,0]
[{"$f":"IF(C45=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C26","v":2032},{"$f":"ROUND(Income!R26,0)","v":255989},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R45-D15:D21, N(R45>D15:D21)),0),0)","v":57789},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S45-I15:I17, N(S45>I15:I17)),0),0)","v":13839},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T45-N15:N17, N(T45>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U45-S15:S17, N(U45>S15:S17)),0),0)","v":0},null,71628,null,null,null,null,243039,251489,0,0]
[{"$f":"IF(C46=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C27","v":2033},{"$f":"ROUND(Income!R27,0)","v":261109},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R46-D15:D21, N(R46>D15:D21)),0),0)","v":59581},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S46-I15:I17, N(S46>I15:I17)),0),0)","v":14147},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T46-N15:N17, N(T46>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U46-S15:S17, N(U46>S15:S17)),0),0)","v":0},null,73728,null,null,null,null,248159,256609,0,0]
[{"$f":"IF(C47=Retire!$D$12,\"==>\",\"\")","v":"==>"},null,{"$f":"Income!C28","v":2034},{"$f":"ROUND(Income!R28,0)","v":172391},{"$f":"IF( Retire!U9>0,      Retire!U9-(Retire!U9*Retire!BC9), 0)","v":16107.50688220058},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R47-D15:D21, N(R47>D15:D21)),0),0)","v":35380},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S47-I15:I17, N(S47>I15:I17)),0),0)","v":9790},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T47-N15:N17, N(T47>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U47-S15:S17, N(U47>S15:S17)),0),0)","v":0},null,45170,null,null,null,null,175548.50688220057,183998.50688220057,0,0]
[{"$f":"IF(C48=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C29","v":2035},{"$f":"ROUND(Income!R29,0)","v":175614},{"$f":"IF( Retire!U10>0,      Retire!U10-(Retire!U10*Retire!BC10), 0)","v":21904.200357980029},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R48-D15:D21, N(R48>D15:D21)),0),0)","v":38266},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S48-I15:I17, N(S48>I15:I17)),0),0)","v":10331},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T48-N15:N17, N(T48>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U48-S15:S17, N(U48>S15:S17)),0),0)","v":0},null,48597,null,null,null,null,184568.20035798004,193018.20035798004,0,0]
[{"$f":"IF(C49=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C30","v":2036},{"$f":"ROUND(Income!R30,0)","v":82828},{"$f":"IF( Retire!U11>0,      Retire!U11-(Retire!U11*Retire!BC11), 0)","v":78954.707013360239},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R49-D15:D21, N(R49>D15:D21)),0),0)","v":28528},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S49-I15:I17, N(S49>I15:I17)),0),0)","v":8187},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T49-N15:N17, N(T49>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U49-S15:S17, N(U49>S15:S17)),0),0)","v":0},null,36715,null,null,null,null,148832.70701336022,157282.70701336022,0,0]
[{"$f":"IF(C50=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C31","v":2037},{"$f":"ROUND(Income!R31,0)","v":84042},{"$f":"IF( Retire!U12>0,      Retire!U12-(Retire!U12*Retire!BC12), 0)","v":81391.871327485918},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R50-D15:D21, N(R50>D15:D21)),0),0)","v":29404},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S50-I15:I17, N(S50>I15:I17)),0),0)","v":8406},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T50-N15:N17, N(T50>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U50-S15:S17, N(U50>S15:S17)),0),0)","v":0},null,37810,null,null,null,null,152483.87132748592,160933.87132748592,0,0]
[{"$f":"IF(C51=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C32","v":2038},{"$f":"ROUND(Income!R32,0)","v":85275},{"$f":"IF( Retire!U13>0,      Retire!U13-(Retire!U13*Retire!BC13), 0)","v":83332.908936658467},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R51-D15:D21, N(R51>D15:D21)),0),0)","v":30166},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S51-I15:I17, N(S51>I15:I17)),0),0)","v":8596},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T51-N15:N17, N(T51>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U51-S15:S17, N(U51>S15:S17)),0),0)","v":0},null,38762,null,null,null,null,155657.90893665847,164107.90893665847,0,0]
[{"$f":"IF(C52=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C33","v":2039},{"$f":"ROUND(Income!R33,0)","v":86527},{"$f":"IF( Retire!U14>0,      Retire!U14-(Retire!U14*Retire!BC14), 0)","v":84599.629352941818},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R52-D15:D21, N(R52>D15:D21)),0),0)","v":30770},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S52-I15:I17, N(S52>I15:I17)),0),0)","v":8748},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T52-N15:N17, N(T52>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U52-S15:S17, N(U52>S15:S17)),0),0)","v":0},null,39518,null,null,null,null,158176.62935294182,166626.62935294182,0,0]
[{"$f":"IF(C53=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C34","v":2040},{"$f":"ROUND(Income!R34,0)","v":87797},{"$f":"IF( Retire!U15>0,      Retire!U15-(Retire!U15*Retire!BC15), 0)","v":84985.781139293569},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R53-D15:D21, N(R53>D15:D21)),0),0)","v":31168},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S53-I15:I17, N(S53>I15:I17)),0),0)","v":8847},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T53-N15:N17, N(T53>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U53-S15:S17, N(U53>S15:S17)),0),0)","v":0},null,40015,null,null,null,null,159832.78113929357,168282.78113929357,0,0]
[{"$f":"IF(C54=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C35","v":2041},{"$f":"ROUND(Income!R35,0)","v":89087},{"$f":"IF( Retire!U16>0,      Retire!U16-(Retire!U16*Retire!BC16), 0)","v":84219.015060681442},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R54-D15:D21, N(R54>D15:D21)),0),0)","v":31293},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S54-I15:I17, N(S54>I15:I17)),0),0)","v":8878},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T54-N15:N17, N(T54>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U54-S15:S17, N(U54>S15:S17)),0),0)","v":0},null,40171,null,null,null,null,160356.01506068144,168806.01506068144,0,0]
[{"$f":"IF(C55=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C36","v":2042},{"$f":"ROUND(Income!R36,0)","v":90397},{"$f":"IF( Retire!U17>0,      Retire!U17-(Retire!U17*Retire!BC17), 0)","v":81968.322218526067},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R55-D15:D21, N(R55>D15:D21)),0),0)","v":31068},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S55-I15:I17, N(S55>I15:I17)),0),0)","v":8822},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T55-N15:N17, N(T55>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U55-S15:S17, N(U55>S15:S17)),0),0)","v":0},null,39890,null,null,null,null,159415.32221852607,167865.32221852607,0,0]
[{"$f":"IF(C56=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C37","v":2043},{"$f":"ROUND(Income!R37,0)","v":91727},{"$f":"IF( Retire!U18>0,      Retire!U18-(Retire!U18*Retire!BC18), 0)","v":77744.098374356967},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R56-D15:D21, N(R56>D15:D21)),0),0)","v":30373},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S56-I15:I17, N(S56>I15:I17)),0),0)","v":8648},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T56-N15:N17, N(T56>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U56-S15:S17, N(U56>S15:S17)),0),0)","v":0},null,39021,null,null,null,null,156521.09837435698,164971.09837435698,0,0]
[{"$f":"IF(C57=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C38","v":2044},{"$f":"ROUND(Income!R38,0)","v":93077},{"$f":"IF( Retire!U19>0,      Retire!U19-(Retire!U19*Retire!BC19), 0)","v":70972.822120130149},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R57-D15:D21, N(R57>D15:D21)),0),0)","v":29072},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S57-I15:I17, N(S57>I15:I17)),0),0)","v":8323},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T57-N15:N17, N(T57>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U57-S15:S17, N(U57>S15:S17)),0),0)","v":0},null,37395,null,null,null,null,151099.82212013015,159549.82212013015,0,0]
[{"$f":"IF(C58=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C39","v":2045},{"$f":"ROUND(Income!R39,0)","v":94447},{"$f":"IF( Retire!U20>0,      Retire!U20-(Retire!U20*Retire!BC20), 0)","v":60917.580117716258},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R58-D15:D21, N(R58>D15:D21)),0),0)","v":26987},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S58-I15:I17, N(S58>I15:I17)),0),0)","v":7802},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T58-N15:N17, N(T58>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U58-S15:S17, N(U58>S15:S17)),0),0)","v":0},null,34789,null,null,null,null,142414.58011771625,150864.58011771625,0,0]
[{"$f":"IF(C59=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C40","v":2046},{"$f":"ROUND(Income!R40,0)","v":95839},{"$f":"IF( Retire!U21>0,      Retire!U21-(Retire!U21*Retire!BC21), 0)","v":46704.504004605587},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R59-D15:D21, N(R59>D15:D21)),0),0)","v":23910},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S59-I15:I17, N(S59>I15:I17)),0),0)","v":7033},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T59-N15:N17, N(T59>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U59-S15:S17, N(U59>S15:S17)),0),0)","v":0},null,30943,null,null,null,null,129593.50400460558,138043.50400460558,0,0]
[{"$f":"IF(C60=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C41","v":2047},{"$f":"ROUND(Income!R41,0)","v":97252},{"$f":"IF( Retire!U22>0,      Retire!U22-(Retire!U22*Retire!BC22), 0)","v":27447.628859972698},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R60-D15:D21, N(R60>D15:D21)),0),0)","v":19628},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S60-I15:I17, N(S60>I15:I17)),0),0)","v":5962},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T60-N15:N17, N(T60>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U60-S15:S17, N(U60>S15:S17)),0),0)","v":0},null,25590,null,null,null,null,111749.6288599727,120199.6288599727,0,0]
[{"$f":"IF(C61=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C42","v":2048},{"$f":"ROUND(Income!R42,0)","v":98687},{"$f":"IF( Retire!U23>0,      Retire!U23-(Retire!U23*Retire!BC23), 0)","v":2498.4656225123035},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R61-D15:D21, N(R61>D15:D21)),0),0)","v":14001},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S61-I15:I17, N(S61>I15:I17)),0),0)","v":4551},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T61-N15:N17, N(T61>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U61-S15:S17, N(U61>S15:S17)),0),0)","v":0},null,18552,null,null,null,null,88235.465622512304,96685.465622512304,0,0]
[{"$f":"IF(C62=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C43","v":2049},{"$f":"ROUND(Income!R43,0)","v":100143},{"$f":"IF( Retire!U24>0,      Retire!U24-(Retire!U24*Retire!BC24), 0)","v":141.64693785106647},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R62-D15:D21, N(R62>D15:D21)),0),0)","v":13803},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S62-I15:I17, N(S62>I15:I17)),0),0)","v":4497},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T62-N15:N17, N(T62>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U62-S15:S17, N(U62>S15:S17)),0),0)","v":0},null,18300,null,null,null,null,87334.646937851066,95784.646937851066,0,0]
[{"$f":"IF(C63=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C44","v":2050},{"$f":"ROUND(Income!R44,0)","v":101622},{"$f":"IF( Retire!U25>0,      Retire!U25-(Retire!U25*Retire!BC25), 0)","v":1.5940219772019191},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R63-D15:D21, N(R63>D15:D21)),0),0)","v":14098},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S63-I15:I17, N(S63>I15:I17)),0),0)","v":4577},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T63-N15:N17, N(T63>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U63-S15:S17, N(U63>S15:S17)),0),0)","v":0},null,18675,null,null,null,null,88673.594021977202,97123.594021977202,0,0]
[{"$f":"IF(C64=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C45","v":2051},{"$f":"ROUND(Income!R45,0)","v":103124},{"$f":"IF( Retire!U26>0,      Retire!U26-(Retire!U26*Retire!BC26), 0)","v":7.2780437330948189E-2},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R64-D15:D21, N(R64>D15:D21)),0),0)","v":14450},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S64-I15:I17, N(S64>I15:I17)),0),0)","v":4667},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T64-N15:N17, N(T64>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U64-S15:S17, N(U64>S15:S17)),0),0)","v":0},null,19117,null,null,null,null,90174.072780437331,98624.072780437331,0,0]
[{"$f":"IF(C65=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C46","v":2052},{"$f":"ROUND(Income!R46,0)","v":104649},{"$f":"IF( Retire!U27>0,      Retire!U27-(Retire!U27*Retire!BC27), 0)","v":3.3886303281178698E-3},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R65-D15:D21, N(R65>D15:D21)),0),0)","v":14816},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S65-I15:I17, N(S65>I15:I17)),0),0)","v":4759},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T65-N15:N17, N(T65>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U65-S15:S17, N(U65>S15:S17)),0),0)","v":0},null,19575,null,null,null,null,91699.003388630328,100149.00338863033,0,0]
[{"$f":"IF(C66=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C47","v":2053},{"$f":"ROUND(Income!R47,0)","v":106197},{"$f":"IF( Retire!U28>0,      Retire!U28-(Retire!U28*Retire!BC28), 0)","v":1.5804100257810205E-4},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R66-D15:D21, N(R66>D15:D21)),0),0)","v":15187},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S66-I15:I17, N(S66>I15:I17)),0),0)","v":4852},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T66-N15:N17, N(T66>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U66-S15:S17, N(U66>S15:S17)),0),0)","v":0},null,20039,null,null,null,null,93247.000158041003,101697.000158041,0,0]
[{"$f":"IF(C67=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C48","v":2054},{"$f":"ROUND(Income!R48,0)","v":107769},{"$f":"IF( Retire!U29>0,      Retire!U29-(Retire!U29*Retire!BC29), 0)","v":7.8549201134592295E-6},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R67-D15:D21, N(R67>D15:D21)),0),0)","v":15565},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S67-I15:I17, N(S67>I15:I17)),0),0)","v":4946},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T67-N15:N17, N(T67>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U67-S15:S17, N(U67>S15:S17)),0),0)","v":0},null,20511,null,null,null,null,94819.00000785492,103269.00000785492,0,0]
[{"$f":"IF(C68=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C49","v":2055},{"$f":"ROUND(Income!R49,0)","v":109366},{"$f":"IF( Retire!U30>0,      Retire!U30-(Retire!U30*Retire!BC30), 0)","v":1.0714036761783063E-5},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R68-D15:D21, N(R68>D15:D21)),0),0)","v":15948},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S68-I15:I17, N(S68>I15:I17)),0),0)","v":5042},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T68-N15:N17, N(T68>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U68-S15:S17, N(U68>S15:S17)),0),0)","v":0},null,20990,null,null,null,null,96416.000010714037,104866.00001071404,0,0]
[{"$f":"IF(C69=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C50","v":2056},{"$f":"ROUND(Income!R50,0)","v":110987},{"$f":"IF( Retire!U31>0,      Retire!U31-(Retire!U31*Retire!BC31), 0)","v":1.6155594494193792E-5},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R69-D15:D21, N(R69>D15:D21)),0),0)","v":16337},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S69-I15:I17, N(S69>I15:I17)),0),0)","v":5139},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T69-N15:N17, N(T69>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U69-S15:S17, N(U69>S15:S17)),0),0)","v":0},null,21476,null,null,null,null,98037.000016155594,106487.00001615559,0,0]
[{"$f":"IF(C70=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C51","v":2057},{"$f":"ROUND(Income!R51,0)","v":112633},{"$f":"IF( Retire!U32>0,      Retire!U32-(Retire!U32*Retire!BC32), 0)","v":3.0471303034573793E-5},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R70-D15:D21, N(R70>D15:D21)),0),0)","v":16732},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S70-I15:I17, N(S70>I15:I17)),0),0)","v":5238},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T70-N15:N17, N(T70>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U70-S15:S17, N(U70>S15:S17)),0),0)","v":0},null,21970,null,null,null,null,99683.000030471303,108133.0000304713,0,0]
[{"$f":"IF(C71=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C52","v":2058},{"$f":"ROUND(Income!R52,0)","v":114304},{"$f":"IF( Retire!U33>0,      Retire!U33-(Retire!U33*Retire!BC33), 0)","v":1.682447618804872E-4},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R71-D15:D21, N(R71>D15:D21)),0),0)","v":17133},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S71-I15:I17, N(S71>I15:I17)),0),0)","v":5338},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T71-N15:N17, N(T71>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U71-S15:S17, N(U71>S15:S17)),0),0)","v":0},null,22471,null,null,null,null,101354.00016824476,109804.00016824476,0,0]
[{"$f":"IF(C72=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C53","v":2059},{"$f":"ROUND(Income!R53,0)","v":116001},{"$f":"IF( Retire!U34>0,      Retire!U34-(Retire!U34*Retire!BC34), 0)","v":0},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R72-D15:D21, N(R72>D15:D21)),0),0)","v":17540},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S72-I15:I17, N(S72>I15:I17)),0),0)","v":5440},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T72-N15:N17, N(T72>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U72-S15:S17, N(U72>S15:S17)),0),0)","v":0},null,22980,null,null,null,null,103051,111501,0,0]
[{"$f":"IF(C73=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C54","v":2060},{"$f":"ROUND(Income!R54,0)","v":117724},{"$f":"IF( Retire!U35>0,      Retire!U35-(Retire!U35*Retire!BC35), 0)","v":0},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R73-D15:D21, N(R73>D15:D21)),0),0)","v":17954},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S73-I15:I17, N(S73>I15:I17)),0),0)","v":5543},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T73-N15:N17, N(T73>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U73-S15:S17, N(U73>S15:S17)),0),0)","v":0},null,23497,null,null,null,null,104774,113224,0,0]
[{"$f":"IF(C74=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C55","v":2061},{"$f":"ROUND(Income!R55,0)","v":119475},{"$f":"IF( Retire!U36>0,      Retire!U36-(Retire!U36*Retire!BC36), 0)","v":0},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R74-D15:D21, N(R74>D15:D21)),0),0)","v":18374},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S74-I15:I17, N(S74>I15:I17)),0),0)","v":5649},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T74-N15:N17, N(T74>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U74-S15:S17, N(U74>S15:S17)),0),0)","v":0},null,24023,null,null,null,null,106525,114975,0,0]
[{"$f":"IF(C75=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C56","v":2062},{"$f":"ROUND(Income!R56,0)","v":121252},{"$f":"IF( Retire!U37>0,      Retire!U37-(Retire!U37*Retire!BC37), 0)","v":0},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R75-D15:D21, N(R75>D15:D21)),0),0)","v":18800},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S75-I15:I17, N(S75>I15:I17)),0),0)","v":5755},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T75-N15:N17, N(T75>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U75-S15:S17, N(U75>S15:S17)),0),0)","v":0},null,{"$f":"IF($K$10>0,SUM(D75:F75)*$K$10,SUM(H75:K75))","v":24555},null,null,null,null,{"$f":"SUM(D75:E75)-$F$15","v":108302},{"$f":"IF($J$27>0,SUM(D75:F75)-$K$15,0)","v":116752},{"$f":"IF($O$27>0,SUM(D75:F75)-$P$15,0)","v":0},{"$f":"IF($T$27>0,SUM(D75:F75)-$U$15,0)","v":0}]
[{"$f":"IF(C76=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C57","v":2063},{"$f":"ROUND(Income!R57,0)","v":123056},{"$f":"IF( Retire!U38>0,      Retire!U38-(Retire!U38*Retire!BC38), 0)","v":0},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R76-D15:D21, N(R76>D15:D21)),0),0)","v":19233},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S76-I15:I17, N(S76>I15:I17)),0),0)","v":5863},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T76-N15:N17, N(T76>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U76-S15:S17, N(U76>S15:S17)),0),0)","v":0},null,25096,null,null,null,null,110106,118556,0,0]
[{"$f":"IF(C77=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C58","v":2064},{"$f":"ROUND(Income!R58,0)","v":124889},{"$f":"IF( Retire!U39>0,      Retire!U39-(Retire!U39*Retire!BC39), 0)","v":0},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R77-D15:D21, N(R77>D15:D21)),0),0)","v":19673},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S77-I15:I17, N(S77>I15:I17)),0),0)","v":5973},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T77-N15:N17, N(T77>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U77-S15:S17, N(U77>S15:S17)),0),0)","v":0},null,25646,null,null,null,null,111939,120389,0,0]
[{"$f":"IF(C78=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C59","v":2065},{"$f":"ROUND(Income!R59,0)","v":126750},{"$f":"IF( Retire!U40>0,      Retire!U40-(Retire!U40*Retire!BC40), 0)","v":0},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R78-D15:D21, N(R78>D15:D21)),0),0)","v":20120},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S78-I15:I17, N(S78>I15:I17)),0),0)","v":6085},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T78-N15:N17, N(T78>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U78-S15:S17, N(U78>S15:S17)),0),0)","v":0},null,26205,null,null,null,null,113800,122250,0,0]
[{"$f":"IF(C79=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C60","v":2066},{"$f":"ROUND(Income!R60,0)","v":128640},{"$f":"IF( Retire!U41>0,      Retire!U41-(Retire!U41*Retire!BC41), 0)","v":0},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R79-D15:D21, N(R79>D15:D21)),0),0)","v":20574},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S79-I15:I17, N(S79>I15:I17)),0),0)","v":6198},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T79-N15:N17, N(T79>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U79-S15:S17, N(U79>S15:S17)),0),0)","v":0},null,26772,null,null,null,null,115690,124140,0,0]
[{"$f":"IF(C80=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C61","v":2067},{"$f":"ROUND(Income!R61,0)","v":130559},{"$f":"IF( Retire!U42>0,      Retire!U42-(Retire!U42*Retire!BC42), 0)","v":0},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R80-D15:D21, N(R80>D15:D21)),0),0)","v":21034},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S80-I15:I17, N(S80>I15:I17)),0),0)","v":6314},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T80-N15:N17, N(T80>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U80-S15:S17, N(U80>S15:S17)),0),0)","v":0},null,27348,null,null,null,null,117609,126059,0,0]
[{"$f":"IF(C81=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C62","v":2068},{"$f":"ROUND(Income!R62,0)","v":132508},{"$f":"IF( Retire!U43>0,      Retire!U43-(Retire!U43*Retire!BC43), 0)","v":0},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R81-D15:D21, N(R81>D15:D21)),0),0)","v":21502},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S81-I15:I17, N(S81>I15:I17)),0),0)","v":6430},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T81-N15:N17, N(T81>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U81-S15:S17, N(U81>S15:S17)),0),0)","v":0},null,27932,null,null,null,null,119558,128008,0,0]
[{"$f":"IF(C82=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C63","v":2069},{"$f":"ROUND(Income!R63,0)","v":134487},{"$f":"IF( Retire!U44>0,      Retire!U44-(Retire!U44*Retire!BC44), 0)","v":0},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R82-D15:D21, N(R82>D15:D21)),0),0)","v":21977},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S82-I15:I17, N(S82>I15:I17)),0),0)","v":6549},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T82-N15:N17, N(T82>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U82-S15:S17, N(U82>S15:S17)),0),0)","v":0},null,28526,null,null,null,null,121537,129987,0,0]
[{"$f":"IF(C83=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C64","v":2070},{"$f":"ROUND(Income!R64,0)","v":136498},{"$f":"IF( Retire!U45>0,      Retire!U45-(Retire!U45*Retire!BC45), 0)","v":0},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R83-D15:D21, N(R83>D15:D21)),0),0)","v":22460},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S83-I15:I17, N(S83>I15:I17)),0),0)","v":6670},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T83-N15:N17, N(T83>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U83-S15:S17, N(U83>S15:S17)),0),0)","v":0},null,29130,null,null,null,null,123548,131998,0,0]
[{"$f":"IF(C84=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C65","v":2071},{"$f":"ROUND(Income!R65,0)","v":138539},{"$f":"IF( Retire!U46>0,      Retire!U46-(Retire!U46*Retire!BC46), 0)","v":0},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R84-D15:D21, N(R84>D15:D21)),0),0)","v":22949},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S84-I15:I17, N(S84>I15:I17)),0),0)","v":6792},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T84-N15:N17, N(T84>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U84-S15:S17, N(U84>S15:S17)),0),0)","v":0},null,29741,null,null,null,null,125589,134039,0,0]
[{"$f":"IF(C85=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C66","v":2072},{"$f":"ROUND(Income!R66,0)","v":140612},{"$f":"IF( Retire!U47>0,      Retire!U47-(Retire!U47*Retire!BC47), 0)","v":0},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R85-D15:D21, N(R85>D15:D21)),0),0)","v":23447},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S85-I15:I17, N(S85>I15:I17)),0),0)","v":6917},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T85-N15:N17, N(T85>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U85-S15:S17, N(U85>S15:S17)),0),0)","v":0},null,30364,null,null,null,null,127662,136112,0,0]
[{"$f":"IF(C86=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C67","v":2073},{"$f":"ROUND(Income!R67,0)","v":142718},{"$f":"IF( Retire!U48>0,      Retire!U48-(Retire!U48*Retire!BC48), 0)","v":0},null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R86-D15:D21, N(R86>D15:D21)),0),0)","v":23952},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S86-I15:I17, N(S86>I15:I17)),0),0)","v":7043},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T86-N15:N17, N(T86>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U86-S15:S17, N(U86>S15:S17)),0),0)","v":0},null,30995,null,null,null,null,129768,138218,0,0]
[{"$f":"IF(C87=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C68","v":2074},{"$f":"ROUND(Income!R68,0)","v":144856},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R87-D15:D21, N(R87>D15:D21)),0),0)","v":24465},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S87-I15:I17, N(S87>I15:I17)),0),0)","v":7171},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T87-N15:N17, N(T87>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U87-S15:S17, N(U87>S15:S17)),0),0)","v":0},null,31636,null,null,null,null,131906,140356,0,0]
[{"$f":"IF(C88=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C69","v":2075},{"$f":"ROUND(Income!R69,0)","v":147028},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R88-D15:D21, N(R88>D15:D21)),0),0)","v":24987},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S88-I15:I17, N(S88>I15:I17)),0),0)","v":7302},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T88-N15:N17, N(T88>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U88-S15:S17, N(U88>S15:S17)),0),0)","v":0},null,32289,null,null,null,null,134078,142528,0,0]
[{"$f":"IF(C89=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C70","v":2076},{"$f":"ROUND(Income!R70,0)","v":149234},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R89-D15:D21, N(R89>D15:D21)),0),0)","v":25516},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S89-I15:I17, N(S89>I15:I17)),0),0)","v":7434},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T89-N15:N17, N(T89>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U89-S15:S17, N(U89>S15:S17)),0),0)","v":0},null,32950,null,null,null,null,136284,144734,0,0]
[{"$f":"IF(C90=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C71","v":2077},{"$f":"ROUND(Income!R71,0)","v":151474},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R90-D15:D21, N(R90>D15:D21)),0),0)","v":26054},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S90-I15:I17, N(S90>I15:I17)),0),0)","v":7568},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T90-N15:N17, N(T90>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U90-S15:S17, N(U90>S15:S17)),0),0)","v":0},null,33622,null,null,null,null,138524,146974,0,0]
[{"$f":"IF(C91=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C72","v":2078},{"$f":"ROUND(Income!R72,0)","v":153750},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R91-D15:D21, N(R91>D15:D21)),0),0)","v":26600},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S91-I15:I17, N(S91>I15:I17)),0),0)","v":7705},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T91-N15:N17, N(T91>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U91-S15:S17, N(U91>S15:S17)),0),0)","v":0},null,34305,null,null,null,null,140800,149250,0,0]
[{"$f":"IF(C92=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C73","v":2079},{"$f":"ROUND(Income!R73,0)","v":156061},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R92-D15:D21, N(R92>D15:D21)),0),0)","v":27155},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S92-I15:I17, N(S92>I15:I17)),0),0)","v":7844},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T92-N15:N17, N(T92>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U92-S15:S17, N(U92>S15:S17)),0),0)","v":0},null,34999,null,null,null,null,143111,151561,0,0]
[{"$f":"IF(C93=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C74","v":2080},{"$f":"ROUND(Income!R74,0)","v":158408},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R93-D15:D21, N(R93>D15:D21)),0),0)","v":27718},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S93-I15:I17, N(S93>I15:I17)),0),0)","v":7984},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T93-N15:N17, N(T93>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U93-S15:S17, N(U93>S15:S17)),0),0)","v":0},null,35702,null,null,null,null,145458,153908,0,0]
[{"$f":"IF(C94=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C75","v":2081},{"$f":"ROUND(Income!R75,0)","v":160792},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R94-D15:D21, N(R94>D15:D21)),0),0)","v":28290},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S94-I15:I17, N(S94>I15:I17)),0),0)","v":8128},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T94-N15:N17, N(T94>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U94-S15:S17, N(U94>S15:S17)),0),0)","v":0},null,36418,null,null,null,null,147842,156292,0,0]
[{"$f":"IF(C95=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C76","v":2082},{"$f":"ROUND(Income!R76,0)","v":163213},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R95-D15:D21, N(R95>D15:D21)),0),0)","v":28871},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S95-I15:I17, N(S95>I15:I17)),0),0)","v":8273},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T95-N15:N17, N(T95>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U95-S15:S17, N(U95>S15:S17)),0),0)","v":0},null,37144,null,null,null,null,150263,158713,0,0]
[{"$f":"IF(C96=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C77","v":2083},{"$f":"ROUND(Income!R77,0)","v":165673},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R96-D15:D21, N(R96>D15:D21)),0),0)","v":29462},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S96-I15:I17, N(S96>I15:I17)),0),0)","v":8420},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T96-N15:N17, N(T96>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U96-S15:S17, N(U96>S15:S17)),0),0)","v":0},null,37882,null,null,null,null,152723,161173,0,0]
[{"$f":"IF(C97=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C78","v":2084},{"$f":"ROUND(Income!R78,0)","v":168171},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R97-D15:D21, N(R97>D15:D21)),0),0)","v":30061},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S97-I15:I17, N(S97>I15:I17)),0),0)","v":8570},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T97-N15:N17, N(T97>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U97-S15:S17, N(U97>S15:S17)),0),0)","v":0},null,38631,null,null,null,null,155221,163671,0,0]
[{"$f":"IF(C98=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C79","v":2085},{"$f":"ROUND(Income!R79,0)","v":170708},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R98-D15:D21, N(R98>D15:D21)),0),0)","v":30670},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S98-I15:I17, N(S98>I15:I17)),0),0)","v":8722},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T98-N15:N17, N(T98>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U98-S15:S17, N(U98>S15:S17)),0),0)","v":0},null,39392,null,null,null,null,157758,166208,0,0]
[{"$f":"IF(C99=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C80","v":2086},{"$f":"ROUND(Income!R80,0)","v":173285},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R99-D15:D21, N(R99>D15:D21)),0),0)","v":31288},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S99-I15:I17, N(S99>I15:I17)),0),0)","v":8877},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T99-N15:N17, N(T99>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U99-S15:S17, N(U99>S15:S17)),0),0)","v":0},null,40165,null,null,null,null,160335,168785,0,0]
[{"$f":"IF(C100=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C81","v":2087},{"$f":"ROUND(Income!R81,0)","v":175903},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R100-D15:D21, N(R100>D15:D21)),0),0)","v":31917},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S100-I15:I17, N(S100>I15:I17)),0),0)","v":9034},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T100-N15:N17, N(T100>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U100-S15:S17, N(U100>S15:S17)),0),0)","v":0},null,40951,null,null,null,null,162953,171403,0,0]
[{"$f":"IF(C101=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C82","v":2088},{"$f":"ROUND(Income!R82,0)","v":178562},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R101-D15:D21, N(R101>D15:D21)),0),0)","v":32555},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S101-I15:I17, N(S101>I15:I17)),0),0)","v":9194},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T101-N15:N17, N(T101>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U101-S15:S17, N(U101>S15:S17)),0),0)","v":0},null,41749,null,null,null,null,165612,174062,0,0]
[{"$f":"IF(C102=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C83","v":2089},{"$f":"ROUND(Income!R83,0)","v":181263},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R102-D15:D21, N(R102>D15:D21)),0),0)","v":33203},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S102-I15:I17, N(S102>I15:I17)),0),0)","v":9356},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T102-N15:N17, N(T102>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U102-S15:S17, N(U102>S15:S17)),0),0)","v":0},null,42559,null,null,null,null,168313,176763,0,0]
[{"$f":"IF(C103=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C84","v":2090},{"$f":"ROUND(Income!R84,0)","v":184007},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R103-D15:D21, N(R103>D15:D21)),0),0)","v":33942},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S103-I15:I17, N(S103>I15:I17)),0),0)","v":9520},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T103-N15:N17, N(T103>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U103-S15:S17, N(U103>S15:S17)),0),0)","v":0},null,43462,null,null,null,null,171057,179507,0,0]
[{"$f":"IF(C104=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C85","v":2091},{"$f":"ROUND(Income!R85,0)","v":186794},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R104-D15:D21, N(R104>D15:D21)),0),0)","v":34834},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S104-I15:I17, N(S104>I15:I17)),0),0)","v":9688},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T104-N15:N17, N(T104>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U104-S15:S17, N(U104>S15:S17)),0),0)","v":0},null,44522,null,null,null,null,173844,182294,0,0]
[{"$f":"IF(C105=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C86","v":2092},{"$f":"ROUND(Income!R86,0)","v":189625},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R105-D15:D21, N(R105>D15:D21)),0),0)","v":35740},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S105-I15:I17, N(S105>I15:I17)),0),0)","v":9858},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T105-N15:N17, N(T105>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U105-S15:S17, N(U105>S15:S17)),0),0)","v":0},null,45598,null,null,null,null,176675,185125,0,0]
[{"$f":"IF(C106=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C87","v":2093},{"$f":"ROUND(Income!R87,0)","v":192501},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R106-D15:D21, N(R106>D15:D21)),0),0)","v":36660},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S106-I15:I17, N(S106>I15:I17)),0),0)","v":10030},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T106-N15:N17, N(T106>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U106-S15:S17, N(U106>S15:S17)),0),0)","v":0},null,46690,null,null,null,null,179551,188001,0,0]
[{"$f":"IF(C107=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C88","v":2094},{"$f":"ROUND(Income!R88,0)","v":195422},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R107-D15:D21, N(R107>D15:D21)),0),0)","v":37595},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S107-I15:I17, N(S107>I15:I17)),0),0)","v":10205},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T107-N15:N17, N(T107>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U107-S15:S17, N(U107>S15:S17)),0),0)","v":0},null,47800,null,null,null,null,182472,190922,0,0]
[{"$f":"IF(C108=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C89","v":2095},{"$f":"ROUND(Income!R89,0)","v":198389},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R108-D15:D21, N(R108>D15:D21)),0),0)","v":38544},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S108-I15:I17, N(S108>I15:I17)),0),0)","v":10383},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T108-N15:N17, N(T108>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U108-S15:S17, N(U108>S15:S17)),0),0)","v":0},null,48927,null,null,null,null,185439,193889,0,0]
[{"$f":"IF(C109=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C90","v":2096},{"$f":"ROUND(Income!R90,0)","v":201404},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R109-D15:D21, N(R109>D15:D21)),0),0)","v":39509},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S109-I15:I17, N(S109>I15:I17)),0),0)","v":10564},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T109-N15:N17, N(T109>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U109-S15:S17, N(U109>S15:S17)),0),0)","v":0},null,50073,null,null,null,null,188454,196904,0,0]
[{"$f":"IF(C110=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C91","v":2097},{"$f":"ROUND(Income!R91,0)","v":204466},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R110-D15:D21, N(R110>D15:D21)),0),0)","v":40489},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S110-I15:I17, N(S110>I15:I17)),0),0)","v":10748},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T110-N15:N17, N(T110>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U110-S15:S17, N(U110>S15:S17)),0),0)","v":0},null,51237,null,null,null,null,191516,199966,0,0]
[{"$f":"IF(C111=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C92","v":2098},{"$f":"ROUND(Income!R92,0)","v":207577},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R111-D15:D21, N(R111>D15:D21)),0),0)","v":41485},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S111-I15:I17, N(S111>I15:I17)),0),0)","v":10935},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T111-N15:N17, N(T111>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U111-S15:S17, N(U111>S15:S17)),0),0)","v":0},null,52420,null,null,null,null,194627,203077,0,0]
[{"$f":"IF(C112=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C93","v":2099},{"$f":"ROUND(Income!R93,0)","v":210738},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R112-D15:D21, N(R112>D15:D21)),0),0)","v":42496},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S112-I15:I17, N(S112>I15:I17)),0),0)","v":11124},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T112-N15:N17, N(T112>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U112-S15:S17, N(U112>S15:S17)),0),0)","v":0},null,53620,null,null,null,null,197788,206238,0,0]
[{"$f":"IF(C113=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C94","v":2100},{"$f":"ROUND(Income!R94,0)","v":213948},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R113-D15:D21, N(R113>D15:D21)),0),0)","v":43523},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S113-I15:I17, N(S113>I15:I17)),0),0)","v":11317},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T113-N15:N17, N(T113>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U113-S15:S17, N(U113>S15:S17)),0),0)","v":0},null,54840,null,null,null,null,200998,209448,0,0]
[{"$f":"IF(C114=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C95","v":2101},{"$f":"ROUND(Income!R95,0)","v":217210},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R114-D15:D21, N(R114>D15:D21)),0),0)","v":44567},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S114-I15:I17, N(S114>I15:I17)),0),0)","v":11513},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T114-N15:N17, N(T114>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U114-S15:S17, N(U114>S15:S17)),0),0)","v":0},null,56080,null,null,null,null,204260,212710,0,0]
[{"$f":"IF(C115=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C96","v":2102},{"$f":"ROUND(Income!R96,0)","v":220523},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R115-D15:D21, N(R115>D15:D21)),0),0)","v":45627},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S115-I15:I17, N(S115>I15:I17)),0),0)","v":11711},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T115-N15:N17, N(T115>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U115-S15:S17, N(U115>S15:S17)),0),0)","v":0},null,57338,null,null,null,null,207573,216023,0,0]
[{"$f":"IF(C116=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C97","v":2103},{"$f":"ROUND(Income!R97,0)","v":223890},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R116-D15:D21, N(R116>D15:D21)),0),0)","v":46705},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S116-I15:I17, N(S116>I15:I17)),0),0)","v":11913},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T116-N15:N17, N(T116>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U116-S15:S17, N(U116>S15:S17)),0),0)","v":0},null,58618,null,null,null,null,210940,219390,0,0]
[{"$f":"IF(C117=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C98","v":2104},{"$f":"ROUND(Income!R98,0)","v":227310},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R117-D15:D21, N(R117>D15:D21)),0),0)","v":47799},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S117-I15:I17, N(S117>I15:I17)),0),0)","v":12119},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T117-N15:N17, N(T117>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U117-S15:S17, N(U117>S15:S17)),0),0)","v":0},null,59918,null,null,null,null,214360,222810,0,0]
[{"$f":"IF(C118=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C99","v":2105},{"$f":"ROUND(Income!R99,0)","v":230784},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R118-D15:D21, N(R118>D15:D21)),0),0)","v":48967},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S118-I15:I17, N(S118>I15:I17)),0),0)","v":12327},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T118-N15:N17, N(T118>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U118-S15:S17, N(U118>S15:S17)),0),0)","v":0},null,61294,null,null,null,null,217834,226284,0,0]
[{"$f":"IF(C119=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C100","v":2106},{"$f":"ROUND(Income!R100,0)","v":234314},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R119-D15:D21, N(R119>D15:D21)),0),0)","v":50203},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S119-I15:I17, N(S119>I15:I17)),0),0)","v":12539},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T119-N15:N17, N(T119>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U119-S15:S17, N(U119>S15:S17)),0),0)","v":0},null,62742,null,null,null,null,221364,229814,0,0]
[{"$f":"IF(C120=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C101","v":2107},{"$f":"ROUND(Income!R101,0)","v":237900},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R120-D15:D21, N(R120>D15:D21)),0),0)","v":51458},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S120-I15:I17, N(S120>I15:I17)),0),0)","v":12754},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T120-N15:N17, N(T120>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U120-S15:S17, N(U120>S15:S17)),0),0)","v":0},null,64212,null,null,null,null,224950,233400,0,0]
[{"$f":"IF(C121=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C102","v":2108},{"$f":"ROUND(Income!R102,0)","v":241544},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R121-D15:D21, N(R121>D15:D21)),0),0)","v":52733},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S121-I15:I17, N(S121>I15:I17)),0),0)","v":12973},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T121-N15:N17, N(T121>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U121-S15:S17, N(U121>S15:S17)),0),0)","v":0},null,65706,null,null,null,null,228594,237044,0,0]
[{"$f":"IF(C122=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C103","v":2109},{"$f":"ROUND(Income!R103,0)","v":245246},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R122-D15:D21, N(R122>D15:D21)),0),0)","v":54029},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S122-I15:I17, N(S122>I15:I17)),0),0)","v":13195},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T122-N15:N17, N(T122>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U122-S15:S17, N(U122>S15:S17)),0),0)","v":0},null,67224,null,null,null,null,232296,240746,0,0]
[{"$f":"IF(C123=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C104","v":2110},{"$f":"ROUND(Income!R104,0)","v":249007},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R123-D15:D21, N(R123>D15:D21)),0),0)","v":55345},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S123-I15:I17, N(S123>I15:I17)),0),0)","v":13420},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T123-N15:N17, N(T123>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U123-S15:S17, N(U123>S15:S17)),0),0)","v":0},null,68765,null,null,null,null,236057,244507,0,0]
[{"$f":"IF(C124=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C105","v":2111},{"$f":"ROUND(Income!R105,0)","v":252829},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R124-D15:D21, N(R124>D15:D21)),0),0)","v":56683},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S124-I15:I17, N(S124>I15:I17)),0),0)","v":13650},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T124-N15:N17, N(T124>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U124-S15:S17, N(U124>S15:S17)),0),0)","v":0},null,70333,null,null,null,null,239879,248329,0,0]
[{"$f":"IF(C125=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C106","v":2112},{"$f":"ROUND(Income!R106,0)","v":256711},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R125-D15:D21, N(R125>D15:D21)),0),0)","v":58042},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S125-I15:I17, N(S125>I15:I17)),0),0)","v":13883},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T125-N15:N17, N(T125>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U125-S15:S17, N(U125>S15:S17)),0),0)","v":0},null,71925,null,null,null,null,243761,252211,0,0]
[{"$f":"IF(C126=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C107","v":2113},{"$f":"ROUND(Income!R107,0)","v":260656},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R126-D15:D21, N(R126>D15:D21)),0),0)","v":59423},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S126-I15:I17, N(S126>I15:I17)),0),0)","v":14119},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T126-N15:N17, N(T126>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U126-S15:S17, N(U126>S15:S17)),0),0)","v":0},null,{"$f":"IF($K$10>0,SUM(D126:F126)*$K$10,SUM(H126:K126))","v":73542},null,null,null,null,{"$f":"SUM(D126:E126)-$F$15","v":247706},{"$f":"IF($J$27>0,SUM(D126:F126)-$K$15,0)","v":256156},{"$f":"IF($O$27>0,SUM(D126:F126)-$P$15,0)","v":0},{"$f":"IF($T$27>0,SUM(D126:F126)-$U$15,0)","v":0}]
[{"$f":"IF(C127=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C108","v":2114},{"$f":"ROUND(Income!R108,0)","v":264664},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R127-D15:D21, N(R127>D15:D21)),0),0)","v":60825},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S127-I15:I17, N(S127>I15:I17)),0),0)","v":14360},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T127-N15:N17, N(T127>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U127-S15:S17, N(U127>S15:S17)),0),0)","v":0},null,{"$f":"IF($K$10>0,SUM(D127:F127)*$K$10,SUM(H127:K127))","v":75185},null,null,null,null,{"$f":"SUM(D127:E127)-$F$15","v":251714},{"$f":"IF($J$27>0,SUM(D127:F127)-$K$15,0)","v":260164},{"$f":"IF($O$27>0,SUM(D127:F127)-$P$15,0)","v":0},{"$f":"IF($T$27>0,SUM(D127:F127)-$U$15,0)","v":0}]
[{"$f":"IF(C128=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C109","v":2115},{"$f":"ROUND(Income!R109,0)","v":268737},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R128-D15:D21, N(R128>D15:D21)),0),0)","v":62251},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S128-I15:I17, N(S128>I15:I17)),0),0)","v":14604},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T128-N15:N17, N(T128>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U128-S15:S17, N(U128>S15:S17)),0),0)","v":0},null,{"$f":"IF($K$10>0,SUM(D128:F128)*$K$10,SUM(H128:K128))","v":76855},null,null,null,null,{"$f":"SUM(D128:E128)-$F$15","v":255787},{"$f":"IF($J$27>0,SUM(D128:F128)-$K$15,0)","v":264237},{"$f":"IF($O$27>0,SUM(D128:F128)-$P$15,0)","v":0},{"$f":"IF($T$27>0,SUM(D128:F128)-$U$15,0)","v":0}]
[{"$f":"IF(C129=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C110","v":2116},{"$f":"ROUND(Income!R110,0)","v":272875},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R129-D15:D21, N(R129>D15:D21)),0),0)","v":63699},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S129-I15:I17, N(S129>I15:I17)),0),0)","v":14853},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T129-N15:N17, N(T129>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U129-S15:S17, N(U129>S15:S17)),0),0)","v":0},null,78552,null,null,null,null,259925,268375,0,0]
[{"$f":"IF(C130=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C111","v":2117},{"$f":"ROUND(Income!R111,0)","v":277080},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R130-D15:D21, N(R130>D15:D21)),0),0)","v":65171},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S130-I15:I17, N(S130>I15:I17)),0),0)","v":15105},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T130-N15:N17, N(T130>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U130-S15:S17, N(U130>S15:S17)),0),0)","v":0},null,80276,null,null,null,null,264130,272580,0,0]
[{"$f":"IF(C131=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C112","v":2118},{"$f":"ROUND(Income!R112,0)","v":281352},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R131-D15:D21, N(R131>D15:D21)),0),0)","v":66666},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S131-I15:I17, N(S131>I15:I17)),0),0)","v":15361},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T131-N15:N17, N(T131>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U131-S15:S17, N(U131>S15:S17)),0),0)","v":0},null,82027,null,null,null,null,268402,276852,0,0]
[{"$f":"IF(C132=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C113","v":2119},{"$f":"ROUND(Income!R113,0)","v":285693},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R132-D15:D21, N(R132>D15:D21)),0),0)","v":68186},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S132-I15:I17, N(S132>I15:I17)),0),0)","v":15622},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T132-N15:N17, N(T132>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U132-S15:S17, N(U132>S15:S17)),0),0)","v":0},null,83808,null,null,null,null,272743,281193,0,0]
[{"$f":"IF(C133=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C114","v":2120},{"$f":"ROUND(Income!R114,0)","v":290104},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R133-D15:D21, N(R133>D15:D21)),0),0)","v":69729},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S133-I15:I17, N(S133>I15:I17)),0),0)","v":15886},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T133-N15:N17, N(T133>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U133-S15:S17, N(U133>S15:S17)),0),0)","v":0},null,85615,null,null,null,null,277154,285604,0,0]
[{"$f":"IF(C134=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C115","v":2121},{"$f":"ROUND(Income!R115,0)","v":294587},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R134-D15:D21, N(R134>D15:D21)),0),0)","v":71298},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S134-I15:I17, N(S134>I15:I17)),0),0)","v":16155},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T134-N15:N17, N(T134>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U134-S15:S17, N(U134>S15:S17)),0),0)","v":0},null,87453,null,null,null,null,281637,290087,0,0]
[{"$f":"IF(C135=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C116","v":2122},{"$f":"ROUND(Income!R116,0)","v":299141},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R135-D15:D21, N(R135>D15:D21)),0),0)","v":72892},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S135-I15:I17, N(S135>I15:I17)),0),0)","v":16428},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T135-N15:N17, N(T135>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U135-S15:S17, N(U135>S15:S17)),0),0)","v":0},null,89320,null,null,null,null,286191,294641,0,0]
[{"$f":"IF(C136=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C117","v":2123},{"$f":"ROUND(Income!R117,0)","v":303770},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R136-D15:D21, N(R136>D15:D21)),0),0)","v":74513},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S136-I15:I17, N(S136>I15:I17)),0),0)","v":16706},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T136-N15:N17, N(T136>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U136-S15:S17, N(U136>S15:S17)),0),0)","v":0},null,91219,null,null,null,null,290820,299270,0,0]
[{"$f":"IF(C137=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C118","v":2124},{"$f":"ROUND(Income!R118,0)","v":308473},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R137-D15:D21, N(R137>D15:D21)),0),0)","v":76159},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S137-I15:I17, N(S137>I15:I17)),0),0)","v":16988},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T137-N15:N17, N(T137>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U137-S15:S17, N(U137>S15:S17)),0),0)","v":0},null,93147,null,null,null,null,295523,303973,0,0]
[{"$f":"IF(C138=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C119","v":2125},{"$f":"ROUND(Income!R119,0)","v":313252},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R138-D15:D21, N(R138>D15:D21)),0),0)","v":77831},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S138-I15:I17, N(S138>I15:I17)),0),0)","v":17275},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T138-N15:N17, N(T138>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U138-S15:S17, N(U138>S15:S17)),0),0)","v":0},null,95106,null,null,null,null,300302,308752,0,0]
[{"$f":"IF(C139=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C120","v":2126},{"$f":"ROUND(Income!R120,0)","v":318108},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R139-D15:D21, N(R139>D15:D21)),0),0)","v":79531},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S139-I15:I17, N(S139>I15:I17)),0),0)","v":17566},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T139-N15:N17, N(T139>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U139-S15:S17, N(U139>S15:S17)),0),0)","v":0},null,97097,null,null,null,null,305158,313608,0,0]
[{"$f":"IF(C140=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C121","v":2127},{"$f":"ROUND(Income!R121,0)","v":323043},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R140-D15:D21, N(R140>D15:D21)),0),0)","v":81258},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S140-I15:I17, N(S140>I15:I17)),0),0)","v":17863},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T140-N15:N17, N(T140>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U140-S15:S17, N(U140>S15:S17)),0),0)","v":0},null,99121,null,null,null,null,310093,318543,0,0]
[{"$f":"IF(C141=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C122","v":2128},{"$f":"ROUND(Income!R122,0)","v":328059},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R141-D15:D21, N(R141>D15:D21)),0),0)","v":83014},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S141-I15:I17, N(S141>I15:I17)),0),0)","v":18164},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T141-N15:N17, N(T141>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U141-S15:S17, N(U141>S15:S17)),0),0)","v":0},null,101178,null,null,null,null,315109,323559,0,0]
[{"$f":"IF(C142=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C123","v":2129},{"$f":"ROUND(Income!R123,0)","v":333155},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R142-D15:D21, N(R142>D15:D21)),0),0)","v":84797},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S142-I15:I17, N(S142>I15:I17)),0),0)","v":18469},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T142-N15:N17, N(T142>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U142-S15:S17, N(U142>S15:S17)),0),0)","v":0},null,103266,null,null,null,null,320205,328655,0,0]
[{"$f":"IF(C143=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C124","v":2130},{"$f":"ROUND(Income!R124,0)","v":338334},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R143-D15:D21, N(R143>D15:D21)),0),0)","v":86610},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S143-I15:I17, N(S143>I15:I17)),0),0)","v":18780},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T143-N15:N17, N(T143>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U143-S15:S17, N(U143>S15:S17)),0),0)","v":0},null,105390,null,null,null,null,325384,333834,0,0]
[{"$f":"IF(C144=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C125","v":2131},{"$f":"ROUND(Income!R125,0)","v":343598},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R144-D15:D21, N(R144>D15:D21)),0),0)","v":88452},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S144-I15:I17, N(S144>I15:I17)),0),0)","v":19096},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T144-N15:N17, N(T144>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U144-S15:S17, N(U144>S15:S17)),0),0)","v":0},null,107548,null,null,null,null,330648,339098,0,0]
[{"$f":"IF(C145=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C126","v":2132},{"$f":"ROUND(Income!R126,0)","v":348947},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R145-D15:D21, N(R145>D15:D21)),0),0)","v":90324},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S145-I15:I17, N(S145>I15:I17)),0),0)","v":19417},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T145-N15:N17, N(T145>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U145-S15:S17, N(U145>S15:S17)),0),0)","v":0},null,109741,null,null,null,null,335997,344447,0,0]
[{"$f":"IF(C146=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C127","v":2133},{"$f":"ROUND(Income!R127,0)","v":354383},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R146-D15:D21, N(R146>D15:D21)),0),0)","v":92227},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S146-I15:I17, N(S146>I15:I17)),0),0)","v":19743},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T146-N15:N17, N(T146>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U146-S15:S17, N(U146>S15:S17)),0),0)","v":0},null,111970,null,null,null,null,341433,349883,0,0]
[{"$f":"IF(C147=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C128","v":2134},{"$f":"ROUND(Income!R128,0)","v":359908},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R147-D15:D21, N(R147>D15:D21)),0),0)","v":94161},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S147-I15:I17, N(S147>I15:I17)),0),0)","v":20074},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T147-N15:N17, N(T147>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U147-S15:S17, N(U147>S15:S17)),0),0)","v":0},null,114235,null,null,null,null,346958,355408,0,0]
[{"$f":"IF(C148=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C129","v":2135},{"$f":"ROUND(Income!R129,0)","v":365522},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R148-D15:D21, N(R148>D15:D21)),0),0)","v":96126},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S148-I15:I17, N(S148>I15:I17)),0),0)","v":20411},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T148-N15:N17, N(T148>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U148-S15:S17, N(U148>S15:S17)),0),0)","v":0},null,116537,null,null,null,null,352572,361022,0,0]
[{"$f":"IF(C149=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C130","v":2136},{"$f":"ROUND(Income!R130,0)","v":371228},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R149-D15:D21, N(R149>D15:D21)),0),0)","v":98123},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S149-I15:I17, N(S149>I15:I17)),0),0)","v":20754},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T149-N15:N17, N(T149>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U149-S15:S17, N(U149>S15:S17)),0),0)","v":0},null,118877,null,null,null,null,358278,366728,0,0]
[{"$f":"IF(C150=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C131","v":2137},{"$f":"ROUND(Income!R131,0)","v":377027},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R150-D15:D21, N(R150>D15:D21)),0),0)","v":100152},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S150-I15:I17, N(S150>I15:I17)),0),0)","v":21102},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T150-N15:N17, N(T150>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U150-S15:S17, N(U150>S15:S17)),0),0)","v":0},null,121254,null,null,null,null,364077,372527,0,0]
[{"$f":"IF(C151=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C132","v":2138},{"$f":"ROUND(Income!R132,0)","v":382921},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R151-D15:D21, N(R151>D15:D21)),0),0)","v":102215},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S151-I15:I17, N(S151>I15:I17)),0),0)","v":21455},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T151-N15:N17, N(T151>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U151-S15:S17, N(U151>S15:S17)),0),0)","v":0},null,123670,null,null,null,null,369971,378421,0,0]
[{"$f":"IF(C152=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C133","v":2139},{"$f":"ROUND(Income!R133,0)","v":388912},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R152-D15:D21, N(R152>D15:D21)),0),0)","v":104312},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S152-I15:I17, N(S152>I15:I17)),0),0)","v":21815},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T152-N15:N17, N(T152>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U152-S15:S17, N(U152>S15:S17)),0),0)","v":0},null,126127,null,null,null,null,375962,384412,0,0]
[{"$f":"IF(C153=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C134","v":2140},{"$f":"ROUND(Income!R134,0)","v":395000},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R153-D15:D21, N(R153>D15:D21)),0),0)","v":106443},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S153-I15:I17, N(S153>I15:I17)),0),0)","v":22180},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T153-N15:N17, N(T153>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U153-S15:S17, N(U153>S15:S17)),0),0)","v":0},null,128623,null,null,null,null,382050,390500,0,0]
[{"$f":"IF(C154=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C135","v":2141},{"$f":"ROUND(Income!R135,0)","v":401188},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R154-D15:D21, N(R154>D15:D21)),0),0)","v":108609},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S154-I15:I17, N(S154>I15:I17)),0),0)","v":22551},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T154-N15:N17, N(T154>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U154-S15:S17, N(U154>S15:S17)),0),0)","v":0},null,131160,null,null,null,null,388238,396688,0,0]
[{"$f":"IF(C155=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C136","v":2142},{"$f":"ROUND(Income!R136,0)","v":407477},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R155-D15:D21, N(R155>D15:D21)),0),0)","v":110810},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S155-I15:I17, N(S155>I15:I17)),0),0)","v":22929},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T155-N15:N17, N(T155>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U155-S15:S17, N(U155>S15:S17)),0),0)","v":0},null,133739,null,null,null,null,394527,402977,0,0]
[{"$f":"IF(C156=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C137","v":2143},{"$f":"ROUND(Income!R137,0)","v":413869},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R156-D15:D21, N(R156>D15:D21)),0),0)","v":113047},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S156-I15:I17, N(S156>I15:I17)),0),0)","v":23312},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T156-N15:N17, N(T156>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U156-S15:S17, N(U156>S15:S17)),0),0)","v":0},null,136359,null,null,null,null,400919,409369,0,0]
[{"$f":"IF(C157=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C138","v":2144},{"$f":"ROUND(Income!R138,0)","v":420366},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R157-D15:D21, N(R157>D15:D21)),0),0)","v":115321},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S157-I15:I17, N(S157>I15:I17)),0),0)","v":23702},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T157-N15:N17, N(T157>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U157-S15:S17, N(U157>S15:S17)),0),0)","v":0},null,139023,null,null,null,null,407416,415866,0,0]
[{"$f":"IF(C158=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C139","v":2145},{"$f":"ROUND(Income!R139,0)","v":426970},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R158-D15:D21, N(R158>D15:D21)),0),0)","v":117633},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S158-I15:I17, N(S158>I15:I17)),0),0)","v":24098},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T158-N15:N17, N(T158>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U158-S15:S17, N(U158>S15:S17)),0),0)","v":0},null,141731,null,null,null,null,414020,422470,0,0]
[{"$f":"IF(C159=Retire!$D$12,\"==>\",\"\")","v":""},null,{"$f":"Income!C140","v":2146},{"$f":"ROUND(Income!R140,0)","v":433682},null,null,null,{"$f":"IF(K10=0,ROUND(SUMPRODUCT(C15:C21-C14:C20, R159-D15:D21, N(R159>D15:D21)),0),0)","v":119982},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(H15:H17-H14:H16, S159-I15:I17, N(S159>I15:I17)),0),0)","v":24501},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(M15:M17-M14:M16, T159-N15:N17, N(T159>N15:N17)),0),0)","v":0},{"$f":"IF(K10=0,ROUND(SUMPRODUCT(R15:R17-R14:R16, U159-S15:S17, N(U159>S15:S17)),0),0)","v":0},null,144483,null,null,null,null,420732,429182,0,0]
[]
[{"$f":"MATCH(\"==>\",A35:A159,0)+34","v":47}]

{"sheet":"RMD","index":21,"n_rows":52,"n_cols":30,"rows_kept":52,"cut":false,"hidden":true,"merged":[[2,2,2,11],[53,5,54,7],[8,0,9,0],[4,0,5,0],[3,2,3,3],[3,9,4,10],[3,11,5,11],[3,20,5,20],[3,13,5,13],[4,5,4,7],[3,28,5,28],[3,29,5,29],[3,25,5,25],[3,14,5,14],[3,23,5,23],[3,18,5,18],[3,19,5,19],[3,21,5,21],[3,24,5,24]]}
[]
[null,null,"RMD - Required Minimum Distribution "]
["  Return",null,"This tab provides information regarding the IRS required distribution that must be taken from \"BEFORE TAX\" investments based on an individuals age.  If monies are not taken there is a significant penalty.  There may be a 50 percent excise tax on the amount not distributed as required﻿, according to the IRS."]
[null,null,"Start age",null,null,"Info for year",null,{"$f":"RMDTable!F4","v":2022},null,"Age",null,"Retire Year",null,"Combined Before Tax Investment Balance","Before Tax % of Total","Id-1 %","Id-2 %",null,"Id-1 Required RMD $ Withdrawal","Id-2 Required RMD $ Withdrawal","Combined RMD $ Withdrawal","Additional Budget withdrawal needed to meet RMD $",null,"Calculated Withdrawal","Monthly RMD Needed","Difference Withdrawal vs RMD",null,null,"Amount Added to Adjusted Budget","Amount Reinvested in After Tax"]
[null,null,"Id 1",{"$f":"IF(Individuals!$E$10>RMDTable!$I$5,72,70)","v":72},null,"IRS RMD Information",null,null,null,null,null,null,null,null,null,"Amount","Amount"]
[null,null,"Id 2",{"$f":"IF(Individuals!$E$15>RMDTable!$I$5,72,70)","v":72},null,"Age","RMD Factor","RMD % of Bal.",null,"Id-1","Id-2",null,null,null,null,{"$f":"Assets!K50","v":0.52631578947368418},{"$f":"Assets!K51","v":0.47368421052631576}]
[null,null,null,null,null,{"$f":"RMDTable!D7","v":70},{"$f":"RMDTable!E7","v":29.1},{"$f":"RMDTable!F7","v":3.44E-2},null,{"$f":"Retire!H9","v":66},{"$f":"Retire!I9","v":64},{"$f":"Retire!G9","v":2034},null,{"$f":"Retire!BF9","v":954679.96251075156},{"$f":"Retire!BG9","v":0.86021759083596083},{"$f":"ROUND(N7*$P$6,0)","v":502463},{"$f":"N7-P7","v":452216.96251075156},null,{"$f":"IF(N7>0,IF(J7>=$D$5, P7 / LOOKUP(J7,$F$7:$F$52,$G$7:$G$52),0),0)","v":0},{"$f":"IF(N7>0,IF(K7>=$D$6, Q7 /LOOKUP(K7,$F$7:$F$52,$G$7:$G$52),0),0)","v":0},{"$f":"ROUND(S7+T7,0)","v":0},{"$f":"IF(U7 > 0, IF(U7<=X7,0,U7-X7), 0)","v":0},null,{"$f":"Retire!U9","v":18777.11},{"$f":"V7/12","v":0},{"$f":"IF(X7>U7,0,X7-U7)","v":0},null,null,{"$f":"Retire!AO9","v":0},{"$f":"Retire!AZ9","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D8","v":71},{"$f":"RMDTable!E8","v":28.2},{"$f":"RMDTable!F8","v":3.5499999999999997E-2},null,{"$f":"Retire!H10","v":67},{"$f":"Retire!I10","v":65},{"$f":"Retire!G10","v":2035},null,{"$f":"Retire!BF10","v":974090.05101118167},{"$f":"Retire!BG10","v":0.85790594211067972},{"$f":"ROUND(N8*$P$6,0)","v":512679},461411.05101118167,null,0,0,{"$f":"ROUND(S8+T8,0)","v":0},{"$f":"IF(U8 > 0, IF(U8<=X8,0,U8-X8), 0)","v":0},null,{"$f":"Retire!U10","v":25532.17},{"$f":"V8/12","v":0},{"$f":"IF(X8>U8,0,X8-U8)","v":0},null,null,{"$f":"Retire!AO10","v":0},{"$f":"Retire!AZ10","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D9","v":72},{"$f":"RMDTable!E9","v":27.4},{"$f":"RMDTable!F9","v":3.6499999999999998E-2},null,{"$f":"Retire!H11","v":68},{"$f":"Retire!I11","v":66},{"$f":"Retire!G11","v":2036},null,{"$f":"Retire!BF11","v":987521.48305162892},{"$f":"Retire!BG11","v":0.85476569246898604},519748,467773.48305162892,null,0,0,0,0,null,{"$f":"Retire!U11","v":92370},0,0,null,null,{"$f":"Retire!AO11","v":0},{"$f":"Retire!AZ11","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D10","v":73},{"$f":"RMDTable!E10","v":26.5},{"$f":"RMDTable!F10","v":3.78E-2},null,{"$f":"Retire!H12","v":69},{"$f":"Retire!I12","v":67},{"$f":"Retire!G16","v":2041},null,{"$f":"Retire!BF12","v":934652.34237369406},{"$f":"Retire!BG12","v":0.84267063535310716},491922,442730.34237369406,null,0,0,0,0,null,{"$f":"Retire!U12","v":96588},0,0,null,null,{"$f":"Retire!AO12","v":0},{"$f":"Retire!AZ12","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D11","v":74},{"$f":"RMDTable!E11","v":25.5},{"$f":"RMDTable!F11","v":3.9300000000000002E-2},null,{"$f":"Retire!H13","v":70},{"$f":"Retire!I13","v":68},{"$f":"Retire!G13","v":2038},null,{"$f":"Retire!BF13","v":875450.43606864184},{"$f":"Retire!BG13","v":0.82829306751608689},460763,414687.43606864184,null,0,0,0,0,null,{"$f":"Retire!U13","v":100608},0,0,null,null,{"$f":"Retire!AO13","v":0},{"$f":"Retire!AZ13","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D12","v":75},{"$f":"RMDTable!E12","v":24.6},{"$f":"RMDTable!F12","v":4.07E-2},null,{"$f":"Retire!H14","v":71},{"$f":"Retire!I14","v":69},{"$f":"Retire!G14","v":2039},null,{"$f":"Retire!BF14","v":809860.45351138746},{"$f":"Retire!BG14","v":0.81099380107502028},426242,383618.45351138746,null,0,0,0,0,null,{"$f":"Retire!U14","v":104316},0,0,null,null,{"$f":"Retire!AO14","v":0},{"$f":"Retire!AZ14","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D13","v":76},{"$f":"RMDTable!E13","v":23.7},{"$f":"RMDTable!F13","v":4.2200000000000001E-2},null,{"$f":"Retire!H15","v":72},{"$f":"Retire!I15","v":70},{"$f":"Retire!G15","v":2040},null,{"$f":"Retire!BF15","v":737938.87165184296},{"$f":"Retire!BG15","v":0.78988940757020565},388389,349549.87165184296,null,14174.78102189781,0,14175,0,null,{"$f":"Retire!U15","v":107592},0,0,null,null,{"$f":"Retire!AO15","v":0},{"$f":"Retire!AZ15","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D14","v":77},{"$f":"RMDTable!E14","v":22.9},{"$f":"RMDTable!F14","v":4.3700000000000003E-2},null,{"$f":"Retire!H16","v":73},{"$f":"Retire!I16","v":71},{"$f":"Retire!G16","v":2041},null,{"$f":"Retire!BF16","v":659864.42651791673},{"$f":"Retire!BG16","v":0.76372503999747399},347297,312567.42651791673,null,13105.547169811322,0,13106,0,null,{"$f":"Retire!U16","v":110274},0,0,null,null,{"$f":"Retire!AO16","v":0},{"$f":"Retire!AZ16","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D15","v":78},{"$f":"RMDTable!E15","v":22},{"$f":"RMDTable!F15","v":4.5499999999999999E-2},null,{"$f":"Retire!H17","v":74},{"$f":"Retire!I17","v":72},{"$f":"Retire!G17","v":2042},null,{"$f":"Retire!BF17","v":575985.00357863342},{"$f":"Retire!BG17","v":0.73067267670861702},303150,272835.00357863342,null,11888.235294117647,9957.4818824318772,21846,0,null,{"$f":"Retire!U17","v":112182},0,0,null,null,{"$f":"Retire!AO17","v":0},{"$f":"Retire!AZ17","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D16","v":79},{"$f":"RMDTable!E16","v":21.1},{"$f":"RMDTable!F16","v":4.7399999999999998E-2},null,{"$f":"Retire!H18","v":75},{"$f":"Retire!I18","v":73},{"$f":"Retire!G18","v":2043},null,{"$f":"Retire!BF18","v":486842.40372177877},{"$f":"Retire!BG18","v":0.68797651741847166},256233,230609.40372177877,null,10415.975609756097,8702.2416498784442,19118,0,null,{"$f":"Retire!U18","v":113004},0,0,null,null,{"$f":"Retire!AO18","v":0},{"$f":"Retire!AZ18","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D17","v":80},{"$f":"RMDTable!E17","v":20.2},{"$f":"RMDTable!F17","v":4.9599999999999998E-2},null,{"$f":"Retire!H19","v":76},{"$f":"Retire!I19","v":74},{"$f":"Retire!G19","v":2044},null,{"$f":"Retire!BF19","v":393312.09987064992},{"$f":"Retire!BG19","v":0.63137462966044078},207006,186306.09987064992,null,8734.4303797468365,7306.1215635548988,16041,0,null,{"$f":"Retire!U19","v":112410},0,0,null,null,{"$f":"Retire!AO19","v":0},{"$f":"Retire!AZ19","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D18","v":81},{"$f":"RMDTable!E18","v":19.399999999999999},{"$f":"RMDTable!F18","v":5.16E-2},null,{"$f":"Retire!H20","v":77},{"$f":"Retire!I20","v":75},{"$f":"Retire!G20","v":2045},null,{"$f":"Retire!BF20","v":296634.5838654759},{"$f":"Retire!BG20","v":0.55398756040919817},156123,140511.5838654759,null,6817.5982532751095,5711.8530026616218,12529,0,null,{"$f":"Retire!U20","v":109962},0,0,null,null,{"$f":"Retire!AO20","v":0},{"$f":"Retire!AZ20","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D19","v":82},{"$f":"RMDTable!E19","v":18.5},{"$f":"RMDTable!F19","v":5.4100000000000002E-2},null,{"$f":"Retire!H21","v":78},{"$f":"Retire!I21","v":76},{"$f":"Retire!G21","v":2046},null,{"$f":"Retire!BF21","v":198537.96722009493},{"$f":"Retire!BG21","v":0.44424631895717365},104494,94043.967220094928,null,4749.727272727273,3968.0998827044273,8718,0,null,{"$f":"Retire!U21","v":105132},0,0,null,null,{"$f":"Retire!AO21","v":0},{"$f":"Retire!AZ21","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D20","v":83},{"$f":"RMDTable!E20","v":17.7},{"$f":"RMDTable!F20","v":5.6500000000000002E-2},null,{"$f":"Retire!H22","v":79},{"$f":"Retire!I22","v":77},{"$f":"Retire!G22","v":2047},null,{"$f":"Retire!BF22","v":101347.48590889873},{"$f":"Retire!BG22","v":0.28179159849670127},53341,48006.485908898729,null,2528.0094786729856,2096.3530964584597,4624,0,null,{"$f":"Retire!U22","v":97404},0,0,null,null,{"$f":"Retire!AO22","v":0},{"$f":"Retire!AZ22","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D21","v":84},{"$f":"RMDTable!E21","v":16.8},{"$f":"RMDTable!F21","v":5.96E-2},null,{"$f":"Retire!H23","v":80},{"$f":"Retire!I23","v":78},{"$f":"Retire!G23","v":2048},null,{"$f":"Retire!BF23","v":7997.3853452546755},{"$f":"Retire!BG23","v":2.8909395798763046E-2},4209,3788.3853452546755,null,208.36633663366337,172.19933387521252,381,0,null,{"$f":"Retire!U23","v":86424},0,0,null,null,{"$f":"Retire!AO23","v":0},{"$f":"Retire!AZ23","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D22","v":85},{"$f":"RMDTable!E22","v":16},{"$f":"RMDTable!F22","v":6.25E-2},null,{"$f":"Retire!H24","v":81},{"$f":"Retire!I24","v":79},{"$f":"Retire!G24","v":2049},null,{"$f":"Retire!BF24","v":319.89545906486273},{"$f":"Retire!BG24","v":1.5893242880824889E-3},168,151.89545906486273,null,8.6597938144329909,7.1988369225053424,16,0,null,{"$f":"Retire!U24","v":89124},0,0,null,null,{"$f":"Retire!AO24","v":0},{"$f":"Retire!AZ24","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D23","v":86},{"$f":"RMDTable!E23","v":15.2},{"$f":"RMDTable!F23","v":6.5799999999999997E-2},null,{"$f":"Retire!H25","v":82},{"$f":"Retire!I25","v":80},{"$f":"Retire!G25","v":2050},null,{"$f":"Retire!BF25","v":12.79577742745721},{"$f":"Retire!BG25","v":1.547473960462693E-5},7,5.7957774274572103,null,0.3783783783783784,0.28691967462659457,1,0,null,{"$f":"Retire!U25","v":103008},0,0,null,null,{"$f":"Retire!AO25","v":0},{"$f":"Retire!AZ25","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D24","v":87},{"$f":"RMDTable!E24","v":14.4},{"$f":"RMDTable!F24","v":6.9500000000000006E-2},null,{"$f":"Retire!H26","v":83},{"$f":"Retire!I26","v":81},{"$f":"Retire!G26","v":2051},null,{"$f":"Retire!BF26","v":0.51180852455549797},{"$f":"Retire!BG26","v":6.7614676076840317E-7},0,0.51180852455549797,null,0,2.6381882709046289E-2,0,0,null,{"$f":"Retire!U26","v":107640},0,0,null,null,{"$f":"Retire!AO26","v":0},{"$f":"Retire!AZ26","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D25","v":88},{"$f":"RMDTable!E25","v":13.7},{"$f":"RMDTable!F25","v":7.2999999999999995E-2},null,{"$f":"Retire!H27","v":84},{"$f":"Retire!I27","v":82},{"$f":"Retire!G27","v":2052},null,{"$f":"Retire!BF27","v":2.0480865537717885E-2},{"$f":"Retire!BG27","v":3.0137231823107851E-8},0,2.0480865537717885E-2,null,0,1.1070738128496154E-3,0,0,null,{"$f":"Retire!U27","v":112440},0,0,null,null,{"$f":"Retire!AO27","v":0},{"$f":"Retire!AZ27","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D26","v":89},{"$f":"RMDTable!E26","v":12.9},{"$f":"RMDTable!F26","v":7.7600000000000002E-2},null,{"$f":"Retire!H28","v":85},{"$f":"Retire!I28","v":83},{"$f":"Retire!G28","v":2053},null,{"$f":"Retire!BF28","v":8.0010015922659869E-4},{"$f":"Retire!BG28","v":1.3462214018334433E-9},0,8.0010015922659869E-4,null,0,4.5203398826361511E-5,0,0,null,{"$f":"Retire!U28","v":117396},0,0,null,null,{"$f":"Retire!AO28","v":0},{"$f":"Retire!AZ28","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D27","v":90},{"$f":"RMDTable!E27","v":12.2},{"$f":"RMDTable!F27","v":8.2000000000000003E-2},null,{"$f":"Retire!H29","v":86},{"$f":"Retire!I29","v":84},{"$f":"Retire!G29","v":2054},null,{"$f":"Retire!BF29","v":3.2104165595662646E-5},{"$f":"Retire!BG29","v":6.4117604374343643E-11},0,3.2104165595662646E-5,null,0,1.9109622378370622E-6,0,0,null,{"$f":"Retire!U29","v":122508},0,0,null,null,{"$f":"Retire!AO29","v":0},{"$f":"Retire!AZ29","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D28","v":91},{"$f":"RMDTable!E28","v":11.5},{"$f":"RMDTable!F28","v":8.6999999999999994E-2},null,{"$f":"Retire!H30","v":87},{"$f":"Retire!I30","v":85},{"$f":"Retire!G30","v":2055},null,{"$f":"Retire!BF30","v":3.3388332219489155E-5},{"$f":"Retire!BG30","v":8.3842293136951205E-11},0,3.3388332219489155E-5,null,0,2.0867707637180722E-6,0,0,null,{"$f":"Retire!U30","v":127788},0,0,null,null,{"$f":"Retire!AO30","v":0},{"$f":"Retire!AZ30","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D29","v":92},{"$f":"RMDTable!E29","v":10.8},{"$f":"RMDTable!F29","v":9.2600000000000002E-2},null,{"$f":"Retire!H31","v":88},{"$f":"Retire!I31","v":86},{"$f":"Retire!G31","v":2056},null,{"$f":"Retire!BF31","v":3.4723865508268719E-5},{"$f":"Retire!BG31","v":1.2125570771533265E-10},0,3.4723865508268719E-5,null,0,2.2844648360703108E-6,0,0,null,{"$f":"Retire!U31","v":133236},0,0,null,null,{"$f":"Retire!AO31","v":0},{"$f":"Retire!AZ31","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D30","v":93},{"$f":"RMDTable!E30","v":10.1},{"$f":"RMDTable!F30","v":9.9099999999999994E-2},null,{"$f":"Retire!H32","v":89},{"$f":"Retire!I32","v":87},{"$f":"Retire!G32","v":2057},null,{"$f":"Retire!BF32","v":3.6112820128599468E-5},{"$f":"Retire!BG32","v":2.1941388245648833E-10},0,3.6112820128599468E-5,null,0,2.5078347311527406E-6,0,0,null,{"$f":"Retire!U32","v":138876},0,0,null,null,{"$f":"Retire!AO32","v":0},{"$f":"Retire!AZ32","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D31","v":94},{"$f":"RMDTable!E31","v":9.5},{"$f":"RMDTable!F31","v":0.1053},null,{"$f":"Retire!H33","v":90},{"$f":"Retire!I33","v":88},{"$f":"Retire!G33","v":2058},null,{"$f":"Retire!BF33","v":3.7557332933743447E-5},{"$f":"Retire!BG33","v":1.1629393048059079E-9},0,3.7557332933743447E-5,null,0,2.7414111630469672E-6,0,0,null,{"$f":"Retire!U33","v":144672},0,0,null,null,{"$f":"Retire!AO33","v":0},{"$f":"Retire!AZ33","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D32","v":95},{"$f":"RMDTable!E32","v":8.9},{"$f":"RMDTable!F32","v":0.1124},null,{"$f":"Retire!H34","v":91},{"$f":"Retire!I34","v":89},{"$f":"Retire!G34","v":2059},null,{"$f":"Retire!BF34","v":3.9059626251093185E-5},{"$f":"Retire!BG34","v":1.1629393048059079E-9},0,3.9059626251093185E-5,null,0,3.0278780039607122E-6,0,0,null,{"$f":"Retire!U34","v":0},0,0,null,null,{"$f":"Retire!AO34","v":0},{"$f":"Retire!AZ34","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D33","v":96},{"$f":"RMDTable!E33","v":8.4},{"$f":"RMDTable!F33","v":0.1191},null,{"$f":"Retire!H35","v":92},{"$f":"Retire!I35","v":90},{"$f":"Retire!G35","v":2060},null,{"$f":"Retire!BF35","v":4.0622011301136911E-5},{"$f":"Retire!BG35","v":1.1629393048059077E-9},0,4.0622011301136911E-5,null,0,3.3296730574702389E-6,0,0,null,{"$f":"Retire!U35","v":0},0,0,null,null,{"$f":"Retire!AO35","v":0},{"$f":"Retire!AZ35","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D34","v":97},{"$f":"RMDTable!E34","v":7.8},{"$f":"RMDTable!F34","v":0.1283},null,{"$f":"Retire!H36","v":93},{"$f":"Retire!I36","v":91},{"$f":"Retire!G36","v":2061},null,{"$f":"Retire!BF36","v":4.2246891753182387E-5},{"$f":"Retire!BG36","v":1.1629393048059077E-9},0,4.2246891753182387E-5,null,0,3.6736427611462943E-6,0,0,null,{"$f":"Retire!U36","v":0},0,0,null,null,{"$f":"Retire!AO36","v":0},{"$f":"Retire!AZ36","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D35","v":98},{"$f":"RMDTable!E35","v":7.3},{"$f":"RMDTable!F35","v":0.13700000000000001},null,{"$f":"Retire!H37","v":94},{"$f":"Retire!I37","v":92},{"$f":"Retire!G37","v":2062},null,{"$f":"Retire!BF37","v":4.3936767423309681E-5},{"$f":"Retire!BG37","v":1.1629393048059079E-9},0,4.3936767423309681E-5,null,0,4.0682192058620072E-6,0,0,null,{"$f":"Retire!U37","v":0},0,0,null,null,{"$f":"Retire!AO37","v":0},{"$f":"Retire!AZ37","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D36","v":99},{"$f":"RMDTable!E36","v":6.8},{"$f":"RMDTable!F36","v":0.14710000000000001},null,{"$f":"Retire!H38","v":95},{"$f":"Retire!I38","v":93},{"$f":"Retire!G38","v":2063},null,{"$f":"Retire!BF38","v":4.5694238120242071E-5},{"$f":"Retire!BG38","v":1.1629393048059079E-9},0,4.5694238120242071E-5,null,0,4.5241819921031751E-6,0,0,null,{"$f":"Retire!U38","v":0},0,0,null,null,{"$f":"Retire!AO38","v":0},{"$f":"Retire!AZ38","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D37","v":100},{"$f":"RMDTable!E37","v":6.4},{"$f":"RMDTable!F37","v":0.15629999999999999},null,{"$f":"Retire!H39","v":96},{"$f":"Retire!I39","v":94},{"$f":"Retire!G39","v":2064},null,{"$f":"Retire!BF39","v":4.7522007645051757E-5},{"$f":"Retire!BG39","v":1.1629393048059079E-9},0,4.7522007645051757E-5,null,0,5.0023165942159741E-6,0,0,null,{"$f":"Retire!U39","v":0},0,0,null,null,{"$f":"Retire!AO39","v":0},{"$f":"Retire!AZ39","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D38","v":101},{"$f":"RMDTable!E38","v":6},{"$f":"RMDTable!F38","v":0.16669999999999999},null,{"$f":"Retire!H40","v":97},{"$f":"Retire!I40","v":95},{"$f":"Retire!G40","v":2065},null,{"$f":"Retire!BF40","v":4.9422887950853825E-5},{"$f":"Retire!BG40","v":1.1629393048059079E-9},0,4.9422887950853825E-5,null,0,5.5531334776240249E-6,0,0,null,{"$f":"Retire!U40","v":0},0,0,null,null,{"$f":"Retire!AO40","v":0},{"$f":"Retire!AZ40","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D39","v":102},{"$f":"RMDTable!E39","v":5.6},{"$f":"RMDTable!F39","v":0.17860000000000001},null,{"$f":"Retire!H41","v":98},{"$f":"Retire!I41","v":96},{"$f":"Retire!G41","v":2066},null,{"$f":"Retire!BF41","v":5.139980346888798E-5},{"$f":"Retire!BG41","v":1.1629393048059079E-9},0,5.139980346888798E-5,null,0,6.1190242224866638E-6,0,0,null,{"$f":"Retire!U41","v":0},0,0,null,null,{"$f":"Retire!AO41","v":0},{"$f":"Retire!AZ41","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D40","v":103},{"$f":"RMDTable!E40","v":5.2},{"$f":"RMDTable!F40","v":0.19239999999999999},null,{"$f":"Retire!H42","v":99},{"$f":"Retire!I42","v":97},{"$f":"Retire!G42","v":2067},null,{"$f":"Retire!BF42","v":5.3455795607643497E-5},{"$f":"Retire!BG42","v":1.1629393048059077E-9},0,5.3455795607643497E-5,null,0,6.853307129185064E-6,0,0,null,{"$f":"Retire!U42","v":0},0,0,null,null,{"$f":"Retire!AO42","v":0},{"$f":"Retire!AZ42","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D41","v":104},{"$f":"RMDTable!E41","v":4.9000000000000004},{"$f":"RMDTable!F41","v":0.2041},null,{"$f":"Retire!H43","v":100},{"$f":"Retire!I43","v":98},{"$f":"Retire!G43","v":2068},null,{"$f":"Retire!BF43","v":5.5594027431949239E-5},{"$f":"Retire!BG43","v":1.1629393048059079E-9},0,5.5594027431949239E-5,null,0,7.6156201961574299E-6,0,0,null,{"$f":"Retire!U43","v":0},0,0,null,null,{"$f":"Retire!AO43","v":0},{"$f":"Retire!AZ43","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D42","v":105},{"$f":"RMDTable!E42","v":4.5999999999999996},{"$f":"RMDTable!F42","v":0.21740000000000001},null,{"$f":"Retire!H44","v":101},{"$f":"Retire!I44","v":99},{"$f":"Retire!G44","v":2069},null,{"$f":"Retire!BF44","v":5.781778852922721E-5},{"$f":"Retire!BG44","v":1.1629393048059079E-9},0,5.781778852922721E-5,null,0,8.5026159601804722E-6,0,0,null,{"$f":"Retire!U44","v":0},0,0,null,null,{"$f":"Retire!AO44","v":0},{"$f":"Retire!AZ44","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D43","v":106},{"$f":"RMDTable!E43","v":4.3},{"$f":"RMDTable!F43","v":0.2326},null,{"$f":"Retire!H45","v":102},{"$f":"Retire!I45","v":100},{"$f":"Retire!G45","v":2070},null,{"$f":"Retire!BF45","v":6.0130500070396301E-5},{"$f":"Retire!BG45","v":1.1629393048059079E-9},0,6.0130500070396301E-5,null,0,9.3953906359994208E-6,0,0,null,{"$f":"Retire!U45","v":0},0,0,null,null,{"$f":"Retire!AO45","v":0},{"$f":"Retire!AZ45","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D44","v":107},{"$f":"RMDTable!E44","v":4.0999999999999996},{"$f":"RMDTable!F44","v":0.24399999999999999},null,{"$f":"Retire!H46","v":103},{"$f":"Retire!I46","v":101},{"$f":"Retire!G46","v":2071},null,{"$f":"Retire!BF46","v":6.2535720073212154E-5},{"$f":"Retire!BG46","v":1.1629393048059079E-9},0,6.2535720073212154E-5,null,0,1.0422620012202025E-5,0,0,null,{"$f":"Retire!U46","v":0},0,0,null,null,{"$f":"Retire!AO46","v":0},{"$f":"Retire!AZ46","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D45","v":108},{"$f":"RMDTable!E45","v":3.9},{"$f":"RMDTable!F45","v":0.25650000000000001},null,{"$f":"Retire!H47","v":104},{"$f":"Retire!I47","v":102},{"$f":"Retire!G47","v":2072},null,{"$f":"Retire!BF47","v":6.5037148876140644E-5},{"$f":"Retire!BG47","v":1.1629393048059079E-9},0,6.5037148876140644E-5,null,0,1.1613776585025116E-5,0,0,null,{"$f":"Retire!U47","v":0},0,0,null,null,{"$f":"Retire!AO47","v":0},{"$f":"Retire!AZ47","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D46","v":109},{"$f":"RMDTable!E46","v":3.7},{"$f":"RMDTable!F46","v":0.27029999999999998},null,{"$f":"Retire!H48","v":105},{"$f":"Retire!I48","v":103},{"$f":"Retire!G48","v":2073},null,{"$f":"Retire!BF48","v":6.7638634831186268E-5},{"$f":"Retire!BG48","v":1.1629393048059079E-9},0,6.7638634831186268E-5,null,0,1.3007429775228127E-5,0,0,null,{"$f":"Retire!U48","v":0},0,0,null,null,{"$f":"Retire!AO48","v":0},{"$f":"Retire!AZ48","v":0}]
[null,null,null,null,null,{"$f":"RMDTable!D47","v":110},{"$f":"RMDTable!E47","v":3.5},{"$f":"RMDTable!F47","v":0.2858}]
[null,null,null,null,null,{"$f":"RMDTable!D48","v":111},{"$f":"RMDTable!E48","v":3.4},{"$f":"RMDTable!F48","v":0.29420000000000002}]
[null,null,null,null,null,{"$f":"RMDTable!D49","v":112},{"$f":"RMDTable!E49","v":3.3},{"$f":"RMDTable!F49","v":0.30309999999999998}]
[null,null,null,null,null,{"$f":"RMDTable!D50","v":113},{"$f":"RMDTable!E50","v":3.1},{"$f":"RMDTable!F50","v":0.3226}]
[null,null,null,null,null,{"$f":"RMDTable!D51","v":114},{"$f":"RMDTable!E51","v":3},{"$f":"RMDTable!F51","v":0.33339999999999997}]
[null,null,null,null,null,{"$f":"RMDTable!D52","v":115},{"$f":"RMDTable!E52","v":2.9},{"$f":"RMDTable!F52","v":0.34489999999999998}]

{"sheet":"Calculators","index":22,"n_rows":524,"n_cols":15,"rows_kept":524,"cut":false,"hidden":true,"merged":[[2,2,2,11]]}
[]
[null,null,"Calculators"]
["  Return",null,"Calculators to assist in financial planning and decisions."]
[]
[]
[null,null,"Present Value",null,null,null,"Calculates the present value of a future amount"]
[]
[null,null,null,"Future Value",null,null,12000]
[]
[null,null,null,"Annual Interest Rate",null,null,0.05]
[]
[null,null,null,"Periodic Payment"]
[]
[null,null,null,"Number of Years",null,null,5]
[]
[null,null,null,"Compounding Periods per Year",null,null,12]
[]
[null,null,null,null,null,"Present Value",{"$f":"PV(G10/G16,(G14*G16),G12,G8,0) * -1","v":9350.464683803626}]
[null,null,null,null,null,"Future Value",{"$f":"G8","v":12000}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Future Value",null,null,null,"Calculates the future value of an investment, with or without payments"]
[]
[null,null,null,"Starting Amount",null,null,3000]
[]
[null,null,null,"Annual Interest Rate",null,null,7.4999999999999997E-2]
[]
[null,null,null,"Number of Years",null,null,20]
[]
[null,null,null,"Compounding Periods per Year",null,null,1]
[]
[null,null,null,"Periodic Payments / Deposits",null,null,20000]
[]
[null,null,null,"Payment at End or Beginning of Period",null,null,"End"]
[]
[null,null,null,null,null,"Total Future Value",{"$f":"FV(G31/G35,G33*G35,-G37,-G29,IF(G39=\"End\",0,1))","v":878837.18003114674}]
[]
[null,null,null,null,null,"Starting Amount",{"$f":"G29","v":3000}]
[null,null,null,null,null,"Periodic Payment / Deposit",{"$f":"G37*G33","v":400000}]
[null,null,null,null,null,"Total Interest Earned",{"$f":"G41-(G43+G44)","v":475837.18003114674}]
[]
[]
[]
[null,null,"Mortgage Monthly Payment",null,null,null,"Calculate a monthly mortgage payment"]
[]
[null,null,null,"Home Price",null,null,400000]
[]
[null,null,null,"Down payment ",null,null,80000]
[]
[null,null,null,"Loan Term",null,null,30]
[]
[null,null,null,"Interest Rate",null,null,3.7699999999999997E-2]
[]
[null,null,null,null,null,"Monthly Payment amount",{"$f":"PMT(G57/12,G55*12,G51-G53,0)*-1","v":1485.6038359966594}]
[]
[null,null,null,null,null,"Total all Payments",{"$f":"G59*(G55*12)","v":534817.38095879741}]
[null,null,null,null,null,"Total Interest Paid",{"$f":"G61-(G51-G53)","v":214817.38095879741}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Vehicle Monthly Payment",null,null,null,"Calculate a monthly vehicle payment"]
[]
[null,null,null,"Vehicle Price",null,null,17576.5]
[]
[null,null,null,"Down payment ",null,null,0]
[]
[null,null,null,"Trade-in Value",null,null,0]
[]
[null,null,null,"Rebates",null,null,0]
[]
[null,null,null,"Additional Fees",null,null,0]
[]
[null,null,null,"Loan Term in Months",null,null,60]
[]
[null,null,null,"Interest Rate",null,null,0.05]
[]
[null,null,null,"Sales tax %",0,null,{"$f":"G72*E86","v":0}]
[]
[null,null,null,null,null,"Total Cost",{"$f":"(G72+G86)-(G74+G76+G78)","v":17576.5}]
[]
[null,null,null,null,null,"Monthly Payment amount",{"$f":"PMT(G84/12,G82,G88,0)*-1","v":331.69023814395825}]
[]
[null,null,null,null,null,"Total all Payments",{"$f":"G90*G82","v":19901.414288637494}]
[null,null,null,null,null,"Total Interest Paid",{"$f":"G92-G88","v":2324.9142886374939}]
[]
[]
[]
[null,null,"Investment Fee Impact",null,null,null,"Calculate fees paid on an investment"]
[]
[null,null,null,"Starting Amount",null,null,50000]
[]
[null,null,null,"Annual Interest Rate",null,null,0.06]
[]
[null,null,null,"Annual Fee",null,null,0.01]
[]
[null,null,null,"Number of Years",null,null,10]
[]
[null,null,null,"Annual Payment/Contribution",null,null,1000]
[]
[null,null,null,null,null,"Total Future Value",{"$f":"FV((G101-G103),G105,-G107,-G99,0)","v":94022.623874420911}]
[]
[null,null,null,null,null,"Starting Amount",{"$f":"G99","v":50000}]
[null,null,null,null,null,"Periodic Deposits",{"$f":"G107*G105","v":10000}]
[null,null,null,null,null,"Total Interest Earned",{"$f":"G109-(G111+G112)","v":34022.623874420911}]
[null,null,null,null,null,"Total Fees Paid",{"$f":"FV(G101,G105,-G107,-G99,0)-FV((G101-G103),G105,-G107,-G99,0)","v":8700.5558951027197}]
[]
[]
[]
[]
[null,null,"Rate of Return",null,null,null,"Calculate Rate of Return (Overall and Annual)"]
[]
[null,null,null,"Investment Beginning Value",null,null,50000]
[]
[null,null,null,"Investment Ending Value",null,null,76500]
[]
[null,null,null,"Years Investment Held",null,null,8.25]
[]
[null,null,null,null,null,"Overall Rate-of-Return",{"$f":"((G123-G121)/G121)","v":0.53}]
[null,null,null,null,null,"Annual Rate-of-Return",{"$f":"((G123-G121)/G121)*(1/G125)","v":6.4242424242424254E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Borrowed",null,null,500000]
[null,null,null,"Total Periods (Years * Periods per Year)",null,null,{"$f":"G160*G161","v":360}]
[null,null,null,"Annual Interest Rate",null,null,4.4999999999999998E-2]
[null,null,null,"Period Interest Rate (Annual Rate / Periods)",null,null,{"$f":"G158/G161","v":3.7499999999999999E-3}]
[null,null,null,"Years",null,null,30]
[null,null,null,"Periods per Year",null,null,12]
[null,null,null,"Payment",null,null,{"$f":"PMT(G159,G157,G156,0)*-1","v":2533.4265491294036}]
[]
[null,null,null,"Month ","Begin Bal.","Payment","Interest",null,"End Bal",null,"Total Int. Paid","Principal Paid",null,null,"Combined Total"]
[null,null,null,1,{"$f":"G156","v":500000},{"$f":"G162","v":2533.4265491294036},{"$f":"E165*G159","v":1875},{"$f":"F165-G165","v":658.42654912940361},{"$f":"E165-H165","v":499341.57345087058},null,{"$f":"G165","v":1875},{"$f":"H165","v":658.42654912940361},null,null,{"$f":"K165+L165","v":2533.4265491294036}]
[null,null,null,{"$f":"D165+1","v":2},{"$f":"I165","v":499341.57345087058},{"$f":"F165","v":2533.4265491294036},{"$f":"E166*$G$159","v":1872.5309004407645},{"$f":"F166-G166","v":660.89564868863908},{"$f":"E166-H166","v":498680.67780218192},null,{"$f":"K165+G166","v":3747.5309004407645},{"$f":"L165+H166","v":1319.3221978180427},null,null,{"$f":"K166+L166","v":5066.8530982588072}]
[null,null,null,{"$f":"D166+1","v":3},{"$f":"I166","v":498680.67780218192},{"$f":"F166","v":2533.4265491294036},{"$f":"E167*$G$159","v":1870.0525417581821},{"$f":"F167-G167","v":663.37400737122152},{"$f":"E167-H167","v":498017.30379481072},null,{"$f":"K166+G167","v":5617.5834421989466},{"$f":"L166+H167","v":1982.6962051892642},null,null,7600.2796473882108]
[null,null,null,4,498017.30379481072,2533.4265491294036,1867.5648892305401,665.86165989886354,497351.44213491183,null,7485.1483314294865,2648.557865088128,null,null,10133.706196517614]
[null,null,null,5,497351.44213491183,2533.4265491294036,1865.0679080059192,668.3586411234844,496683.08349378838,null,9350.2162394354054,3316.9165062116126,null,null,12667.132745647017]
[null,null,null,6,496683.08349378838,2533.4265491294036,1862.5615631017063,670.86498602769734,496012.21850776067,null,11212.777802537112,3987.78149223931,null,null,15200.559294776422]
[null,null,null,7,496012.21850776067,2533.4265491294036,1860.0458194041025,673.38072972530108,495338.83777803538,null,13072.823621941214,4661.1622219646106,null,null,17733.985843905823]
[null,null,null,8,495338.83777803538,2533.4265491294036,1857.5206416676326,675.90590746177099,494662.93187057361,null,14930.344263608846,5337.0681294263813,null,null,20267.412393035229]
[null,null,null,9,494662.93187057361,2533.4265491294036,1854.9859945146509,678.44055461475273,493984.49131595885,null,16785.330258123497,6015.5086840411341,null,null,22800.838942164632]
[null,null,null,10,493984.49131595885,2533.4265491294036,1852.4418424348455,680.9847066945581,493303.5066092643,null,18637.772100558341,6696.4933907356917,null,null,25334.265491294034]
[null,null,null,11,493303.5066092643,2533.4265491294036,1849.888149784741,683.53839934466259,492619.96820991964,null,20487.66025034308,7380.0317900803548,null,null,27867.692040423433]
[null,null,null,12,492619.96820991964,2533.4265491294036,1847.3248807871985,686.10166834220513,491933.86654157744,null,22334.985131130277,8066.1334584225597,null,null,30401.118589552836]
[null,null,null,13,491933.86654157744,2533.4265491294036,1844.7519995309153,688.67454959848828,491245.19199197897,null,24179.737130661193,8754.8080080210475,null,null,32934.545138682239]
[null,null,null,14,491245.19199197897,2533.4265491294036,1842.169469969921,691.2570791594826,490553.93491281947,null,26021.906600631115,9446.0650871805301,null,null,35467.971687811645]
[null,null,null,15,490553.93491281947,2533.4265491294036,1839.5772559230729,693.84929320633069,489860.08561961312,null,27861.483856554187,10139.914380386861,null,null,38001.398236941051]
[null,null,null,16,489860.08561961312,2533.4265491294036,1836.9753210735491,696.45122805585447,489163.63439155725,null,29698.459177627738,10836.365608442715,null,null,40534.824786070451]
[null,null,null,17,489163.63439155725,2533.4265491294036,1834.3636289683395,699.06292016106408,488464.57147139619,null,31532.822806596076,11535.428528603779,null,null,43068.251335199857]
[null,null,null,18,488464.57147139619,2533.4265491294036,1831.7421430177358,701.68440611166784,487762.88706528454,null,33364.564949613814,12237.112934715447,null,null,45601.677884329263]
[null,null,null,19,487762.88706528454,2533.4265491294036,1829.110826494817,704.31572263458656,487058.57134264993,null,35193.675776108634,12941.428657350034,null,null,48135.10443345867]
[null,null,null,20,487058.57134264993,2533.4265491294036,1826.4696425349371,706.95690659446655,486351.61443605548,null,37020.145418643573,13648.385563944501,null,null,50668.530982588076]
[null,null,null,21,486351.61443605548,2533.4265491294036,1823.8185541352079,709.60799499419568,485642.00644106127,null,38843.96397277878,14357.993558938697,null,null,53201.957531717475]
[null,null,null,22,485642.00644106127,2533.4265491294036,1821.1575241539797,712.26902497542392,484929.73741608585,null,40665.121496932763,15070.26258391412,null,null,55735.384080846881]
[null,null,null,23,484929.73741608585,2533.4265491294036,1818.4865153103219,714.94003381908169,484214.79738226678,null,42483.608012243087,15785.202617733201,null,null,58268.810629976288]
[null,null,null,24,484214.79738226678,2533.4265491294036,1815.8054901835003,717.62105894590331,483497.17632332089,null,44299.413502426585,16502.823676679105,null,null,60802.237179105694]
[null,null,null,25,483497.17632332089,2533.4265491294036,1813.1144112124532,720.31213791695041,482776.86418540392,null,46112.527913639038,17223.135814596055,null,null,63335.663728235093]
[null,null,null,26,482776.86418540392,2533.4265491294036,1810.4132406952647,723.01330843413893,482053.85087696975,null,47922.941154334301,17946.149123030194,null,null,65869.090277364492]
[null,null,null,27,482053.85087696975,2533.4265491294036,1807.7019407886364,725.72460834076719,481328.12626862898,null,49730.643095122941,18671.873731370961,null,null,68402.516826493898]
[null,null,null,28,481328.12626862898,2533.4265491294036,1804.9804735073587,728.44607562204487,480599.68019300693,null,51535.623568630297,19400.319806993004,null,null,70935.943375623305]
[null,null,null,29,480599.68019300693,2533.4265491294036,1802.248800723776,731.17774840562765,479868.50244460133,null,53337.872369354074,20131.497555398633,null,null,73469.369924752711]
[null,null,null,30,479868.50244460133,2533.4265491294036,1799.5068841672548,733.91966496214877,479134.58277963917,null,55137.379253521329,20865.417220360781,null,null,76002.796473882103]
[null,null,null,31,479134.58277963917,2533.4265491294036,1796.7546854236468,736.67186370575678,478397.91091593343,null,56934.133938944979,21602.089084066538,null,null,78536.223023011524]
[null,null,null,32,478397.91091593343,2533.4265491294036,1793.9921659347503,739.43438319465326,477658.47653273877,null,58728.126104879731,22341.523467261191,null,null,81069.649572140916]
[null,null,null,33,477658.47653273877,2533.4265491294036,1791.2192869977703,742.20726213163334,476916.26927060715,null,60519.345391877505,23083.730729392824,null,null,83603.076121270336]
[null,null,null,34,476916.26927060715,2533.4265491294036,1788.4360097647768,744.99053936462678,476171.27873124252,null,62307.781401642278,23828.72126875745,null,null,86136.502670399728]
[null,null,null,35,476171.27873124252,2533.4265491294036,1785.6422952421594,747.78425388724418,475423.49447735527,null,64093.423696884434,24576.505522644693,null,null,88669.92921952912]
[null,null,null,36,475423.49447735527,2533.4265491294036,1782.8381042900821,750.58844483932148,474672.90603251592,null,65876.261801174522,25327.093967484016,null,null,91203.355768658541]
[null,null,null,37,474672.90603251592,2533.4265491294036,1780.0233976219347,753.40315150746892,473919.50288100843,null,67656.285198796453,26080.497118991483,null,null,93736.782317787933]
[null,null,null,38,473919.50288100843,2533.4265491294036,1777.1981358037815,756.22841332562211,473163.27446768282,null,69433.483334600242,26836.725532317105,null,null,96270.208866917354]
[null,null,null,39,473163.27446768282,2533.4265491294036,1774.3622792538106,759.06426987559303,472404.21019780723,null,71207.84561385405,27595.789802192699,null,null,98803.635416046745]
[null,null,null,40,472404.21019780723,2533.4265491294036,1771.515788241777,761.91076088762657,471642.29943691962,null,72979.361402095819,28357.700563080325,null,null,101337.06196517614]
[null,null,null,{"$f":"D204+1","v":41},{"$f":"I204","v":471642.29943691962},{"$f":"F204","v":2533.4265491294036},{"$f":"E205*$G$159","v":1768.6586228884485},{"$f":"F205-G205","v":764.76792624095515},{"$f":"E205-H205","v":470877.53151067864},null,{"$f":"K204+G205","v":74748.020024984275},{"$f":"L204+H205","v":29122.46848932128},null,null,103870.48851430556]
[null,null,null,42,470877.53151067864,2533.4265491294036,1765.7907431650449,767.63580596435872,470109.89570471429,null,76513.810768149313,29890.104295285637,null,null,106403.91506343495]
[null,null,null,43,470109.89570471429,2533.4265491294036,1762.9121088926786,770.51444023672502,469339.38126447756,null,78276.72287704199,30660.618735522363,null,null,108937.34161256436]
[null,null,null,44,469339.38126447756,2533.4265491294036,1760.0226797417909,773.40386938761276,468565.97739508993,null,80036.745556783775,31434.022604909977,null,null,111470.76816169375]
[null,null,null,45,468565.97739508993,2533.4265491294036,1757.1224152315872,776.30413389781643,467789.6732611921,null,81793.86797201536,32210.326738807795,null,null,114004.19471082315]
[null,null,null,46,467789.6732611921,2533.4265491294036,1754.2112747294702,779.21527439993338,467010.45798679214,null,83548.079246744834,32989.542013207727,null,null,116537.62125995256]
[null,null,null,47,467010.45798679214,2533.4265491294036,1751.2892174504705,782.13733167893315,466228.3206551132,null,85299.3684641953,33771.679344886659,null,null,119071.04780908197]
[null,null,null,48,466228.3206551132,2533.4265491294036,1748.3562024566745,785.0703466727291,465443.25030844047,null,87047.724666651979,34556.749691559387,null,null,121604.47435821136]
[null,null,null,49,465443.25030844047,2533.4265491294036,1745.4121886566518,788.01436047275183,464655.23594796774,null,88793.136855308636,35344.764052032137,null,null,124137.90090734078]
[null,null,null,50,464655.23594796774,2533.4265491294036,1742.4571348048789,790.96941432452468,463864.26653364324,null,90535.593990113513,36135.733466356658,null,null,126671.32745647017]
[null,null,null,51,463864.26653364324,2533.4265491294036,1739.4909995011622,793.93554962824146,463070.33098401502,null,92275.084989614668,36929.669015984902,null,null,129204.75400559956]
[null,null,null,52,463070.33098401502,2533.4265491294036,1736.5137411900562,796.91280793934743,462273.41817607568,null,94011.598730804719,37726.581823924251,null,null,131738.18055472896]
[null,null,null,53,462273.41817607568,2533.4265491294036,1733.5253181602836,799.90123096911998,461473.51694510656,null,95745.124048965008,38526.483054893368,null,null,134271.60710385838]
[null,null,null,54,461473.51694510656,2533.4265491294036,1730.5256885441495,802.90086058525412,460670.61608452129,null,97475.649737509157,39329.383915478626,null,null,136805.0336529878]
[null,null,null,55,460670.61608452129,2533.4265491294036,1727.5148103169547,805.9117388124489,459864.70434570883,null,99203.164547826105,40135.295654291076,null,null,139338.46020211719]
[null,null,null,56,459864.70434570883,2533.4265491294036,1724.492641296408,808.9339078329956,459055.77043787582,null,100927.65718912252,40944.22956212407,null,null,141871.88675124658]
[null,null,null,57,459055.77043787582,2533.4265491294036,1721.4591391420342,811.96740998736936,458243.80302788847,null,102649.11632826456,41756.196972111436,null,null,144405.313300376]
[null,null,null,58,458243.80302788847,2533.4265491294036,1718.4142613545816,815.01228777482197,457428.79074011365,null,104367.53058961914,42571.209259886258,null,null,146938.73984950539]
[null,null,null,59,457428.79074011365,2533.4265491294036,1715.3579652754261,818.06858385397754,456610.7221562597,null,106082.88855489457,43389.277843740238,null,null,149472.16639863481]
[null,null,null,60,456610.7221562597,2533.4265491294036,1712.2902080859737,821.13634104342987,455789.58581521624,null,107795.17876298055,44210.414184783665,null,null,152005.59294776421]
[null,null,null,61,455789.58581521624,2533.4265491294036,1709.2109468070607,824.21560232234287,454965.37021289387,null,109504.3897097876,45034.629787106009,null,null,154539.01949689363]
[null,null,null,62,454965.37021289387,2533.4265491294036,1706.120138298352,827.30641083105161,454138.06380206282,null,111210.50984808596,45861.936197937059,null,null,157072.44604602302]
[null,null,null,63,454138.06380206282,2533.4265491294036,1703.0177392577355,830.40880987166815,453307.65499219118,null,112913.52758734369,46692.345007808726,null,null,159605.87259515241]
[null,null,null,64,453307.65499219118,2533.4265491294036,1699.9037062207169,833.5228429086867,452474.13214928249,null,114613.43129356441,47525.867850717412,null,null,162139.29914428183]
[null,null,null,65,452474.13214928249,2533.4265491294036,1696.7779955598094,836.64855356959424,451637.48359571293,null,116310.20928912422,48362.516404287009,null,null,164672.72569341122]
[null,null,null,66,451637.48359571293,2533.4265491294036,1693.6405634839234,839.7859856454802,450797.69761006744,null,118003.84985260814,49202.302389932491,null,null,{"$f":"K230+L230","v":167206.15224254061}]
[null,null,null,67,450797.69761006744,2533.4265491294036,1690.4913660377529,842.93518309165074,449954.76242697577,null,119694.34121864589,50045.23757302414,null,null,169739.57879167004]
[null,null,null,68,449954.76242697577,2533.4265491294036,1687.330359101159,846.09619002824456,449108.66623694752,null,121381.67157774705,50891.333763052382,null,null,172273.00534079943]
[null,null,null,69,449108.66623694752,2533.4265491294036,1684.1574983885532,849.26905074085039,448259.39718620665,null,123065.8290761356,51740.60281379323,null,null,174806.43188992882]
[null,null,null,70,448259.39718620665,2533.4265491294036,1680.972739448275,852.45380968112863,447406.94337652554,null,124746.80181558388,52593.05662347436,null,null,177339.85843905824]
[null,null,null,71,447406.94337652554,2533.4265491294036,1677.7760376619708,855.65051146743281,446551.29286505812,null,126424.57785324585,53448.707134941797,null,null,179873.28498818766]
[null,null,null,72,446551.29286505812,2533.4265491294036,1674.5673482439679,858.85920088543571,445692.43366417265,null,128099.14520148982,54307.566335827229,null,null,182406.71153731705]
[null,null,null,73,445692.43366417265,2533.4265491294036,1671.3466262406473,862.0799228887563,444830.35374128388,null,129770.49182773047,55169.646258715984,null,null,184940.13808644644]
[null,null,null,74,444830.35374128388,2533.4265491294036,1668.1138265298146,865.31272259958905,443965.04101868428,null,131438.60565426029,56034.958981315576,null,null,187473.56463557587]
[null,null,null,75,443965.04101868428,2533.4265491294036,1664.868903820066,868.55764530933766,443096.48337337497,null,133103.47455808034,56903.516626624914,null,null,190006.99118470526]
[null,null,null,76,443096.48337337497,2533.4265491294036,1661.611812650156,871.81473647924759,442224.66863689572,null,134765.08637073051,57775.33136310416,null,null,192540.41773383468]
[null,null,null,77,442224.66863689572,2533.4265491294036,1658.3425073883589,875.08404174104476,441349.58459515468,null,136423.42887811887,58650.415404845204,null,null,195073.84428296407]
[null,null,null,78,441349.58459515468,2533.4265491294036,1655.06094223183,878.36560689757357,440471.21898825711,null,138078.48982035069,59528.78101174278,null,null,197607.27083209346]
[null,null,null,79,440471.21898825711,2533.4265491294036,1651.7670712059642,881.65947792343945,439589.5595103337,null,139730.25689155667,60410.440489666216,null,null,200140.69738122288]
[null,null,null,80,439589.5595103337,2533.4265491294036,1648.4608481637513,884.96570096565233,438704.59380936803,null,141378.71773972042,61295.406190631868,null,null,202674.12393035227]
[null,null,null,81,438704.59380936803,2533.4265491294036,1645.1422267851301,888.28432234427351,437816.30948702374,null,143023.85996650555,62183.690512976144,null,null,205207.5504794817]
[null,null,null,82,437816.30948702374,2533.4265491294036,1641.811160576339,891.61538855306458,436924.69409847067,null,144665.67112708188,63075.305901529209,null,null,207740.97702861109]
[null,null,null,83,436924.69409847067,2533.4265491294036,1638.467602869265,894.95894626013865,436029.73515221052,null,146304.13872995114,63970.264847789345,null,null,210274.40357774048]
[null,null,null,84,436029.73515221052,2533.4265491294036,1635.1115068207894,898.31504230861424,435131.42010990193,null,147939.25023677194,64868.579890097957,null,null,212807.8301268699]
[null,null,null,85,435131.42010990193,2533.4265491294036,1631.7428254121321,901.6837237172715,434229.73638618464,null,149570.99306218408,65770.26361381523,null,null,215341.25667599932]
[null,null,null,86,434229.73638618464,2533.4265491294036,1628.3615114481922,905.06503768121138,433324.67134850344,null,151199.35457363227,66675.328651496442,null,null,217874.68322512871]
[null,null,null,87,433324.67134850344,2533.4265491294036,1624.9675175568877,908.45903157251587,432416.21231693093,null,152824.32209118915,67583.787683068964,null,null,220408.1097742581]
[null,null,null,88,432416.21231693093,2533.4265491294036,1621.5607961884909,911.86575294091267,431504.34656399,null,154445.88288737764,68495.653436009874,null,null,222941.53632338753]
[null,null,null,89,431504.34656399,2533.4265491294036,1618.1412996149625,915.28524951444115,430589.06131447555,null,156064.02418699261,69410.938685524321,null,null,225474.96287251695]
[null,null,null,90,430589.06131447555,2533.4265491294036,1614.7089799292833,918.71756920012035,429670.3437452754,null,157678.73316692188,70329.656254724439,null,null,228008.38942164631]
[null,null,null,91,429670.3437452754,2533.4265491294036,1611.2637890447827,922.16276008462091,428748.18098519079,null,159289.99695596666,71251.819014809065,null,null,230541.81597077573]
[null,null,null,92,428748.18098519079,2533.4265491294036,1607.8056786944653,925.6208704349383,427822.56011475588,null,160897.80263466114,72177.439885244006,null,null,233075.24251990515]
[null,null,null,93,427822.56011475588,2533.4265491294036,1604.3346004303344,929.09194869906923,426893.46816605679,null,162502.13723509148,73106.531833943081,null,null,235608.66906903457]
[null,null,null,94,426893.46816605679,2533.4265491294036,1600.8505056227129,932.57604350669067,425960.89212255011,null,164102.98774071419,74039.107877449773,null,null,238142.09561816396]
[null,null,null,95,425960.89212255011,2533.4265491294036,1597.3533454595629,936.07320366984072,425024.81891888025,null,165700.34108617375,74975.181081119619,null,null,240675.52216729335]
[null,null,null,96,425024.81891888025,2533.4265491294036,1593.8430709458009,939.58347818360267,424085.23544069665,null,167294.18415711954,75914.764559303221,null,null,243208.94871642278]
[null,null,null,97,424085.23544069665,2533.4265491294036,1590.3196329026123,943.10691622679133,423142.12852446985,null,168884.50379002217,76857.871475530017,null,null,245742.3752655522]
[null,null,null,98,423142.12852446985,2533.4265491294036,1586.7829819667618,946.64356716264183,422195.48495730723,null,170471.28677198893,77804.515042692656,null,null,248275.80181468159]
[null,null,null,99,422195.48495730723,2533.4265491294036,1583.2330685899021,950.19348053950148,421245.29147676774,null,172054.51984057884,78754.708523232155,null,null,250809.22836381098]
[null,null,null,100,421245.29147676774,2533.4265491294036,1579.669843037879,953.75670609152462,420291.53477067623,null,173634.18968361671,79708.465229323687,null,null,253342.6549129404]
[null,null,null,101,420291.53477067623,2533.4265491294036,1576.0932553900359,957.33329373936772,419334.20147693687,null,175210.28293900675,80665.798523063058,null,null,255876.08146206982]
[null,null,null,102,419334.20147693687,2533.4265491294036,1572.5032555385133,960.92329359089035,418373.27818334597,null,176782.78619454528,81626.721816653953,null,null,258409.50801119924]
[null,null,null,103,418373.27818334597,2533.4265491294036,1568.8997931875474,964.52675594185621,417408.75142740412,null,178351.68598773281,82591.24857259581,null,null,260942.93456032861]
[null,null,null,104,417408.75142740412,2533.4265491294036,1565.2828178527654,968.14373127663816,416440.6076961275,null,179916.96880558558,83559.392303872446,null,null,263476.36110945803]
[null,null,null,{"$f":"D268+1","v":105},{"$f":"I268","v":416440.6076961275},{"$f":"F268","v":2533.4265491294036},{"$f":"E269*$G$159","v":1561.652278860478},{"$f":"F269-G269","v":971.77427026892565},{"$f":"E269-H269","v":415468.83342585858},null,{"$f":"K268+G269","v":181478.62108444606},{"$f":"L268+H269","v":84531.166574141374},null,null,266009.78765858745]
[null,null,null,106,415468.83342585858,2533.4265491294036,1558.0081253469696,975.41842378243405,414493.41500207613,null,183036.62920979303,85506.584997923812,null,null,268543.21420771687]
[null,null,null,107,414493.41500207613,2533.4265491294036,1554.3503062577854,979.07624287161821,413514.33875920449,null,184590.97951605081,86485.661240795424,null,null,271076.64075684623]
[null,null,null,108,413514.33875920449,2533.4265491294036,1550.6787703470168,982.74777878238683,412531.5909804221,null,186141.65828639781,87468.409019577812,null,null,273610.06730597559]
[null,null,null,109,412531.5909804221,2533.4265491294036,1546.9934661765828,986.43308295282077,411545.1578974693,null,187688.6517525744,88454.842102530631,null,null,276143.49385510501]
[null,null,null,110,411545.1578974693,2533.4265491294036,1543.2943421155098,990.13220701389378,410555.0256904554,null,189231.94609468992,89444.97430954453,null,null,278676.92040423444]
[null,null,null,111,410555.0256904554,2533.4265491294036,1539.5813463392076,993.84520279019603,409561.18048766517,null,190771.52744102912,90438.819512334725,null,null,281210.34695336386]
[null,null,null,112,409561.18048766517,2533.4265491294036,1535.8544268287444,997.5721223006592,408563.60836536449,null,192307.38186785785,91436.39163463538,null,null,283743.77350249322]
[null,null,null,113,408563.60836536449,2533.4265491294036,1532.1135313701168,1001.3130177592868,407562.29534760519,null,193839.49539922798,92437.704652394663,null,null,286277.20005162264]
[null,null,null,114,407562.29534760519,2533.4265491294036,1528.3586075535195,1005.0679415758841,406557.2274060293,null,195367.8540067815,93442.772593970541,null,null,288810.62660075206]
[null,null,null,115,406557.2274060293,2533.4265491294036,1524.5896027726099,1008.8369463567938,405548.39045967249,null,196892.44360955412,94451.609540327336,null,null,291344.05314988142]
[null,null,null,116,405548.39045967249,2533.4265491294036,1520.8064642237719,1012.6200849056318,404535.77037476684,null,198413.25007377789,95464.229625232969,null,null,293877.47969901084]
[null,null,null,117,404535.77037476684,2533.4265491294036,1517.0091389053755,1016.4174102240281,403519.35296454281,null,199930.25921268328,96480.64703545699,null,null,296410.90624814027]
[null,null,null,118,403519.35296454281,2533.4265491294036,1513.1975736170355,1020.2289755123682,402499.12398903043,null,201443.45678630032,97500.876010969354,null,null,298944.33279726969]
[null,null,null,119,402499.12398903043,2533.4265491294036,1509.371714958864,1024.0548341705396,401475.06915485987,null,202952.82850125918,98524.930845139897,null,null,301477.75934639911]
[null,null,null,120,401475.06915485987,2533.4265491294036,1505.5315093307245,1027.8950397986791,400447.17411506118,null,204458.36001058991,99552.825884938575,null,null,304011.18589552847]
[null,null,null,121,400447.17411506118,2533.4265491294036,1501.6769029314794,1031.7496461979242,399415.42446886323,null,205960.03691352138,100584.57553113649,null,null,306544.61244465789]
[null,null,null,122,399415.42446886323,2533.4265491294036,1497.8078417582371,1035.6187073711665,398379.80576149205,null,207457.84475527963,101620.19423850765,null,null,309078.03899378725]
[null,null,null,123,398379.80576149205,2533.4265491294036,1493.9242716055951,1039.5022775238085,397340.30348396825,null,208951.76902688522,102659.69651603146,null,null,311611.46554291667]
[null,null,null,124,397340.30348396825,2533.4265491294036,1490.0261380648808,1043.4004110645228,396296.90307290375,null,210441.7951649501,103703.09692709598,null,null,314144.8920920461]
[null,null,null,125,396296.90307290375,2533.4265491294036,1486.113386523389,1047.3131626060147,395249.58991029771,null,211927.90855147349,104750.410089702,null,null,316678.31864117552]
[null,null,null,126,395249.58991029771,2533.4265491294036,1482.1859621636163,1051.2405869657873,394198.3493233319,null,213410.0945136371,105801.65067666778,null,null,319211.74519030488]
[null,null,null,127,394198.3493233319,2533.4265491294036,1478.2438099624947,1055.182739166909,393143.16658416501,null,214888.3383235996,106856.83341583468,null,null,321745.1717394343]
[null,null,null,128,393143.16658416501,2533.4265491294036,1474.2868746906188,1059.1396744387848,392084.02690972621,null,216362.62519829022,107915.97309027347,null,null,324278.59828856366]
[null,null,null,129,392084.02690972621,2533.4265491294036,1470.3151009114731,1063.1114482179305,391020.91546150827,null,217832.9402992017,108979.0845384914,null,null,326812.02483769308]
[null,null,null,130,391020.91546150827,2533.4265491294036,1466.3284329806559,1067.0981161487477,389953.81734535954,null,219299.26873218236,110046.18265464014,null,null,{"$f":"K294+L294","v":329345.4513868225}]
[null,null,null,131,389953.81734535954,2533.4265491294036,1462.3268150450981,1071.0997340843055,388882.71761127521,null,220761.59554722745,111117.28238872444,null,null,331878.87793595192]
[null,null,null,132,388882.71761127521,2533.4265491294036,1458.310191042282,1075.1163580871216,387807.6012531881,null,222219.90573826974,112192.39874681157,null,null,334412.30448508129]
[null,null,null,133,387807.6012531881,2533.4265491294036,1454.2785046994554,1079.1480444299482,386728.45320875815,null,223674.1842429692,113271.54679124152,null,null,336945.73103421071]
[null,null,null,134,386728.45320875815,2533.4265491294036,1450.2316995328431,1083.1948495965605,385645.25835916161,null,225124.41594250203,114354.74164083808,null,null,339479.15758334013]
[null,null,null,135,385645.25835916161,2533.4265491294036,1446.1697188468561,1087.2568302825475,384558.00152887905,null,226570.58566134889,115441.99847112063,null,null,342012.58413246949]
[null,null,null,136,384558.00152887905,2533.4265491294036,1442.0925057332963,1091.3340433961073,383466.66748548293,null,228012.67816708219,116533.33251451675,null,null,344546.01068159891]
[null,null,null,137,383466.66748548293,2533.4265491294036,1438.000003070561,1095.4265460588426,382371.24093942408,null,229450.67817015277,117628.75906057558,null,null,347079.43723072833]
[null,null,null,138,382371.24093942408,2533.4265491294036,1433.8921535228403,1099.5343956065633,381271.70654381753,null,230884.57032367561,118728.29345618215,null,null,349612.86377985775]
[null,null,null,139,381271.70654381753,2533.4265491294036,1429.7688995393157,1103.6576495900879,380168.04889422742,null,232314.33922321492,119831.95110577223,null,null,352146.29032898718]
[null,null,null,140,380168.04889422742,2533.4265491294036,1425.6301833533528,1107.7963657760508,379060.25252845138,null,233739.96940656827,120939.74747154828,null,null,354679.71687811654]
[null,null,null,141,379060.25252845138,2533.4265491294036,1421.4759469816927,1111.9506021477109,377948.30192630365,null,235161.44535354996,122051.698073696,null,null,357213.14342724596]
[null,null,null,142,377948.30192630365,2533.4265491294036,1417.3061322236385,1116.1204169057651,376832.18150939787,null,236578.7514857736,123167.81849060176,null,null,359746.56997637532]
[null,null,null,143,376832.18150939787,2533.4265491294036,1413.120680660242,1120.3058684691616,375711.87564092869,null,237991.87216643384,124288.12435907092,null,null,362279.99652550474]
[null,null,null,144,375711.87564092869,2533.4265491294036,1408.9195336534826,1124.507015475921,374587.36862545274,null,239400.79170008731,125412.63137454684,null,null,364813.42307463416]
[null,null,null,145,374587.36862545274,2533.4265491294036,1404.7026323454477,1128.7239167839559,373458.64470866881,null,240805.49433243275,126541.35529133079,null,null,367346.84962376353]
[null,null,null,146,373458.64470866881,2533.4265491294036,1400.4699176575079,1132.9566314718957,372325.68807719694,null,242205.96425009024,127674.31192280269,null,null,369880.27617289295]
[null,null,null,147,372325.68807719694,2533.4265491294036,1396.2213302894884,1137.2052188399152,371188.48285835702,null,243602.18558037974,128811.5171416426,null,null,372413.70272202231]
[null,null,null,148,371188.48285835702,2533.4265491294036,1391.9568107188388,1141.4697384105648,370047.01311994647,null,244994.14239109858,129952.98688005317,null,null,374947.12927115173]
[null,null,null,149,370047.01311994647,2533.4265491294036,1387.6762991997991,1145.7502499296045,368901.26287001686,null,246381.81869029839,131098.73712998276,null,null,377480.55582028115]
[null,null,null,150,368901.26287001686,2533.4265491294036,1383.3797357625631,1150.0468133668405,367751.21605665004,null,247765.19842606096,132248.78394334961,null,null,380013.98236941057]
[null,null,null,151,367751.21605665004,2533.4265491294036,1379.0670602124376,1154.359488916966,366596.85656773305,null,249144.26548627339,133403.14343226657,null,null,382547.40891853999]
[null,null,null,152,366596.85656773305,2533.4265491294036,1374.7382121289988,1158.6883370004048,365438.16823073267,null,250519.00369840238,134561.83176926698,null,null,385080.83546766936]
[null,null,null,153,365438.16823073267,2533.4265491294036,1370.3931308652475,1163.0334182641561,364275.13481246849,null,251889.39682926761,135724.86518753113,null,null,387614.26201679872]
[null,null,null,154,364275.13481246849,2533.4265491294036,1366.0317555467568,1167.3947935826468,363107.74001888582,null,253255.42858481436,136892.25998111378,null,null,390147.68856592814]
[null,null,null,155,363107.74001888582,2533.4265491294036,1361.6540250708217,1171.7725240585819,361935.96749482723,null,254617.0826098852,138064.03250517236,null,null,392681.11511505756]
[null,null,null,156,361935.96749482723,2533.4265491294036,1357.259878105602,1176.1666710238017,360759.80082380341,null,255974.3424879908,139240.19917619615,null,null,395214.54166418698]
[null,null,null,157,360759.80082380341,2533.4265491294036,1352.8492530892627,1180.5772960401409,359579.22352776327,null,257327.19174108005,140420.77647223629,null,null,397747.96821331634]
[null,null,null,158,359579.22352776327,2533.4265491294036,1348.4220882291122,1185.0044609002914,358394.21906686301,null,258675.61382930918,141605.78093313659,null,null,400281.39476244577]
[null,null,null,159,358394.21906686301,2533.4265491294036,1343.9783215007362,1189.4482276286674,357204.77083923435,null,260019.59215080991,142795.22916076524,null,null,402814.82131157513]
[null,null,null,160,357204.77083923435,2533.4265491294036,1339.5178906471288,1193.9086584822749,356010.8621807521,null,261359.11004145705,143989.13781924752,null,null,405348.24786070455]
[null,null,null,161,356010.8621807521,2533.4265491294036,1335.0407331778204,1198.3858159515833,354812.47636480053,null,262694.15077463485,145187.52363519912,null,null,407881.67440983397]
[null,null,null,162,354812.47636480053,2533.4265491294036,1330.5467863680019,1202.8797627614017,353609.59660203912,null,264024.69756100286,146390.40339796053,null,null,410415.10095896339]
[null,null,null,163,353609.59660203912,2533.4265491294036,1326.0359872576466,1207.390561871757,352402.20604016737,null,265350.73354826053,147597.79395983228,null,null,412948.52750809281]
[null,null,null,164,352402.20604016737,2533.4265491294036,1321.5082726506275,1211.9182764787761,351190.2877636886,null,266672.24182091118,148809.71223631105,null,null,415481.95405722223]
[null,null,null,165,351190.2877636886,2533.4265491294036,1316.9635791138321,1216.4629700155715,349973.824793673,null,267989.20540002501,150026.17520632662,null,null,418015.38060635165]
[null,null,null,166,349973.824793673,2533.4265491294036,1312.4018429762737,1221.02470615313,348752.80008751986,null,269301.60724300129,151247.19991247976,null,null,420548.80715548107]
[null,null,null,167,348752.80008751986,2533.4265491294036,1307.8230003281994,1225.6035488012042,347527.19653871865,null,270609.43024332949,152472.80346128097,null,null,423082.23370461049]
[null,null,null,168,347527.19653871865,2533.4265491294036,1303.2269870201949,1230.1995621092087,346296.99697660946,null,271912.65723034967,153703.00302339019,null,null,425615.66025373986]
[null,null,null,{"$f":"D332+1","v":169},{"$f":"I332","v":346296.99697660946},{"$f":"F332","v":2533.4265491294036},{"$f":"E333*$G$159","v":1298.6137386622854},{"$f":"F333-G333","v":1234.8128104671182},{"$f":"E333-H333","v":345062.18416614237},null,{"$f":"K332+G333","v":273211.27096901194},{"$f":"L332+H333","v":154937.81583385731},null,null,428149.08680286922]
[null,null,null,170,345062.18416614237,2533.4265491294036,1293.9831906230338,1239.4433585063698,343822.740807636,null,274505.25415963499,156177.25919236368,null,null,430682.51335199864]
[null,null,null,171,343822.740807636,2533.4265491294036,1289.335278028635,1244.0912711007686,342578.64953653526,null,275794.58943766361,157421.35046346445,null,null,433215.93990112806]
[null,null,null,172,342578.64953653526,2533.4265491294036,1284.6699357620071,1248.7566133673965,341329.89292316785,null,277079.25937342562,158670.10707683183,null,null,435749.36645025748]
[null,null,null,173,341329.89292316785,2533.4265491294036,1279.9870984618794,1253.4394506675242,340076.45347250032,null,278359.24647188751,159923.54652749936,null,null,438282.7929993869]
[null,null,null,174,340076.45347250032,2533.4265491294036,1275.2867005218761,1258.1398486075275,338818.31362389278,null,279634.5331724094,161181.6863761069,null,null,440816.21954851632]
[null,null,null,175,338818.31362389278,2533.4265491294036,1270.5686760895978,1262.8578730398058,337555.455750853,null,280905.10184849898,162444.54424914671,null,null,443349.64609764569]
[null,null,null,176,337555.455750853,2533.4265491294036,1265.8329590656988,1267.5935900637048,336287.86216078931,null,282170.93480756466,163712.13783921042,null,null,445883.07264677505]
[null,null,null,177,336287.86216078931,2533.4265491294036,1261.0794831029598,1272.3470660264438,335015.51509476284,null,283432.0142906676,164984.48490523687,null,null,448416.49919590447]
[null,null,null,178,335015.51509476284,2533.4265491294036,1256.3081816053607,1277.1183675240429,333738.39672723878,null,284688.32247227296,166261.6032727609,null,null,450949.92574503389]
[null,null,null,179,333738.39672723878,2533.4265491294036,1251.5189877271455,1281.9075614022581,332456.48916583654,null,285939.84146000008,167543.51083416314,null,null,453483.3522941632]
[null,null,null,180,332456.48916583654,2533.4265491294036,1246.7118343718869,1286.7147147575167,331169.77445107902,null,287186.55329437199,168830.22554892066,null,null,456016.77884329262]
[null,null,null,181,331169.77445107902,2533.4265491294036,1241.8866541915463,1291.5398949378573,329878.23455614119,null,288428.43994856352,170121.76544385852,null,null,458550.20539242204]
[null,null,null,182,329878.23455614119,2533.4265491294036,1237.0433795855295,1296.3831695438741,328581.85138659732,null,289665.48332814907,171418.14861340239,null,null,461083.63194155146]
[null,null,null,183,328581.85138659732,2533.4265491294036,1232.1819426997399,1301.2446064296637,327280.60678016767,null,290897.66527084884,172719.39321983204,null,null,463617.05849068088]
[null,null,null,184,327280.60678016767,2533.4265491294036,1227.3022754256287,1306.1242737037749,325974.48250646389,null,292124.96754627448,174025.51749353582,null,null,466150.4850398103]
[null,null,null,185,325974.48250646389,2533.4265491294036,1222.4043093992395,1311.0222397301641,324663.46026673372,null,293347.37185567373,175336.53973326599,null,null,468683.91158893972]
[null,null,null,186,324663.46026673372,2533.4265491294036,1217.4879760002514,1315.9385731291522,323347.52169360459,null,294564.85983167397,176652.47830639515,null,null,471217.33813806914]
[null,null,null,187,323347.52169360459,2533.4265491294036,1212.5532063510173,1320.8733427783864,322026.64835082623,null,295777.41303802497,177973.35164917354,null,null,473750.76468719851]
[null,null,null,188,322026.64835082623,2533.4265491294036,1207.5999313155983,1325.8266178138053,320700.82173301245,null,296985.01296934055,179299.17826698735,null,null,476284.19123632787]
[null,null,null,189,320700.82173301245,2533.4265491294036,1202.6280814987965,1330.7984676306071,319370.02326538187,null,298187.64105083933,180629.97673461796,null,null,478817.61778545729]
[null,null,null,190,319370.02326538187,2533.4265491294036,1197.637587245182,1335.7889618842216,318034.23430349765,null,299385.27863808454,181965.76569650217,null,null,481351.04433458671]
[null,null,null,191,318034.23430349765,2533.4265491294036,1192.6283786381161,1340.7981704912875,316693.43613300635,null,300577.90701672266,183306.56386699347,null,null,483884.47088371613]
[null,null,null,192,316693.43613300635,2533.4265491294036,1187.6003854987737,1345.8261636306299,315347.60996937571,null,301765.50740222144,184652.39003062411,null,null,486417.89743284555]
[null,null,null,193,315347.60996937571,2533.4265491294036,1182.553537385159,1350.8730117442446,313996.73695763148,null,302948.06093960657,186003.26304236834,null,null,488951.32398197491]
[null,null,null,194,313996.73695763148,2533.4265491294036,1177.487763591118,1355.9387855382856,312640.79817209317,null,304125.54870319768,187359.20182790663,null,null,{"$f":"K358+L358","v":491484.75053110428}]
[null,null,null,195,312640.79817209317,2533.4265491294036,1172.4029931453495,1361.0235559840542,311279.77461610909,null,305297.95169634302,188720.22538389068,null,null,494018.1770802337]
[null,null,null,196,311279.77461610909,2533.4265491294036,1167.2991548104089,1366.1273943189947,309913.6472217901,null,306465.25085115345,190086.35277820966,null,null,496551.60362936312]
[null,null,null,197,309913.6472217901,2533.4265491294036,1162.1761770817129,1371.2503720476907,308542.39684974239,null,307627.42702823516,191457.60315025735,null,null,499085.03017849254]
[null,null,null,198,308542.39684974239,2533.4265491294036,1157.0339881865339,1376.3925609428697,307166.00428879954,null,308784.46101642167,192833.99571120023,null,null,501618.4567276219]
[null,null,null,199,307166.00428879954,2533.4265491294036,1151.8725160829981,1381.5540330464055,305784.45025575312,null,309936.33353250468,194215.54974424664,null,null,504151.88327675132]
[null,null,null,200,305784.45025575312,2533.4265491294036,1146.6916884590742,1386.7348606703295,304397.71539508278,null,311083.02522096375,195602.28460491696,null,null,506685.30982588069]
[null,null,null,201,304397.71539508278,2533.4265491294036,1141.4914327315603,1391.9351163978433,303005.78027868492,null,312224.51665369532,196994.21972131482,null,null,509218.73637501011]
[null,null,null,202,303005.78027868492,2533.4265491294036,1136.2716760450685,1397.1548730843351,301608.62540560059,null,313360.7883297404,198391.37459439915,null,null,511752.16292413953]
[null,null,null,203,301608.62540560059,2533.4265491294036,1131.0323452710022,1402.3942038584014,300206.23120174219,null,314491.82067501143,199793.76879825754,null,null,514285.58947326895]
[null,null,null,204,300206.23120174219,2533.4265491294036,1125.7733670065331,1407.6531821228705,298798.57801961934,null,315617.59404201794,201201.4219803804,null,null,516819.01602239837]
[null,null,null,205,298798.57801961934,2533.4265491294036,1120.4946675735725,1412.9318815558311,297385.64613806352,null,316738.08870959154,202614.35386193622,null,null,519352.44257152779]
[null,null,null,206,297385.64613806352,2533.4265491294036,1115.1961730177381,1418.2303761116655,295967.41576195182,null,317853.28488260927,204032.58423804789,null,null,521885.86912065715]
[null,null,null,207,295967.41576195182,2533.4265491294036,1109.8778091073193,1423.5487400220843,294543.86702192976,null,318963.16269171657,205456.13297806997,null,null,524419.29566978652]
[null,null,null,208,294543.86702192976,2533.4265491294036,1104.5395013322366,1428.887047797167,293114.97997413261,null,320067.70219304878,206885.02002586715,null,null,526952.72221891594]
[null,null,null,209,293114.97997413261,2533.4265491294036,1099.1811749029973,1434.2453742264063,291680.73459990619,null,321166.88336795178,208319.26540009357,null,null,529486.14876804536]
[null,null,null,210,291680.73459990619,2533.4265491294036,1093.8027547496481,1439.6237943797555,290241.11080552643,null,322260.68612270145,209758.88919447333,null,null,532019.57531717478]
[null,null,null,211,290241.11080552643,2533.4265491294036,1088.4041655207241,1445.0223836086795,288796.08842191775,null,323349.09028822219,211203.91157808201,null,null,534553.0018663042]
[null,null,null,212,288796.08842191775,2533.4265491294036,1082.9853315821915,1450.4412175472121,287345.64720437053,null,324432.07561980438,212654.35279562924,null,null,537086.42841543362]
[null,null,null,213,287345.64720437053,2533.4265491294036,1077.5461770163895,1455.8803721130141,285889.7668322575,null,325509.62179682078,214110.23316774226,null,null,539619.85496456304]
[null,null,null,214,285889.7668322575,2533.4265491294036,1072.0866256209656,1461.339923508438,284428.42690874904,null,326581.70842244173,215571.5730912507,null,null,542153.28151369246]
[null,null,null,215,284428.42690874904,2533.4265491294036,1066.6066009078088,1466.8199482215948,282961.60696052742,null,327648.31502334954,217038.39303947228,null,null,544686.70806282177]
[null,null,null,216,282961.60696052742,2533.4265491294036,1061.1060261019777,1472.3205230274259,281489.28643749998,null,328709.42104945151,218510.7135624997,null,null,547220.13461195119]
[null,null,null,217,281489.28643749998,2533.4265491294036,1055.584824140625,1477.8417249887787,280011.44471251121,null,329765.00587359216,219988.55528748847,null,null,549753.56116108061]
[null,null,null,218,280011.44471251121,2533.4265491294036,1050.0429176719169,1483.3836314574867,278528.06108105375,null,330815.04879126407,221471.93891894596,null,null,552286.98771021003]
[null,null,null,219,278528.06108105375,2533.4265491294036,1044.4802290539515,1488.9463200754521,277039.11476097832,null,331859.529020318,222960.88523902142,null,null,554820.41425933945]
[null,null,null,220,277039.11476097832,2533.4265491294036,1038.8966803536687,1494.5298687757349,275544.58489220258,null,332898.42570067168,224455.41510779716,null,null,557353.84080846887]
[null,null,null,221,275544.58489220258,2533.4265491294036,1033.2921933457596,1500.134355783644,274044.45053641894,null,333931.71789401746,225955.5494635808,null,null,559887.26735759829]
[null,null,null,222,274044.45053641894,2533.4265491294036,1027.6666895115709,1505.7598596178327,272538.69067680108,null,334959.38458352903,227461.30932319863,null,null,562420.69390672771]
[null,null,null,223,272538.69067680108,2533.4265491294036,1022.020090038004,1511.4064590913995,271027.28421770968,null,335981.40467356704,228972.71578229003,null,null,564954.12045585713]
[null,null,null,224,271027.28421770968,2533.4265491294036,1016.3523158164112,1517.0742333129924,269510.2099843967,null,336997.75698938343,230489.79001560304,null,null,567487.54700498644]
[null,null,null,225,269510.2099843967,2533.4265491294036,1010.6632874414876,1522.7632616879159,267987.44672270876,null,338008.42027682491,232012.55327729095,null,null,570020.97355411586]
[null,null,null,226,267987.44672270876,2533.4265491294036,1004.9529252101578,1528.4736239192457,266458.97309878952,null,339013.37320203509,233541.02690121019,null,null,572554.40010324528]
[null,null,null,227,266458.97309878952,2533.4265491294036,999.22114912046061,1534.2054000089429,264924.76769878058,null,340012.59435115557,235075.23230121913,null,null,575087.8266523747]
[null,null,null,228,264924.76769878058,2533.4265491294036,993.46787887042717,1539.9586702589763,263384.80902852159,null,341006.062230026,236615.19097147812,null,null,577621.25320150412]
[null,null,null,229,263384.80902852159,2533.4265491294036,987.69303385695594,1545.7335152724477,261839.07551324915,null,341993.75526388298,238160.92448675056,null,null,580154.67975063354]
[null,null,null,230,261839.07551324915,2533.4265491294036,981.89653317468424,1551.5300159547194,260287.54549729443,null,342975.65179705765,239712.45450270528,null,null,582688.10629976296]
[null,null,null,231,260287.54549729443,2533.4265491294036,976.07829561485403,1557.3482535145495,258730.19724377987,null,343951.73009267251,241269.80275621984,null,null,585221.53284889238]
[null,null,null,232,258730.19724377987,2533.4265491294036,970.23823966417444,1563.1883094652292,257167.00893431465,null,344921.96833233669,242832.99106568506,null,null,587754.95939802169]
[null,null,null,{"$f":"D396+1","v":233},{"$f":"I396","v":257167.00893431465},{"$f":"F396","v":2533.4265491294036},{"$f":"E397*$G$159","v":964.37628350367993},{"$f":"F397-G397","v":1569.0502656257236},{"$f":"E397-H397","v":255597.95866868892},null,{"$f":"K396+G397","v":345886.34461584035},{"$f":"L396+H397","v":244402.04133131079},null,null,590288.38594715111]
[null,null,null,234,255597.95866868892,2533.4265491294036,958.49234500758348,1574.9342041218201,254023.0244645671,null,346844.83696084796,245976.9755354326,null,null,592821.81249628053]
[null,null,null,235,254023.0244645671,2533.4265491294036,952.58634174212659,1580.8402073872771,252442.18425717982,null,347797.42330259009,247557.81574281989,null,null,595355.23904540995]
[null,null,null,236,252442.18425717982,2533.4265491294036,946.65819096442431,1586.7683581649794,250855.41589901483,null,348744.08149355452,249144.58410098488,null,null,597888.66559453937]
[null,null,null,237,250855.41589901483,2533.4265491294036,940.70780962130561,1592.718739508098,249262.69715950673,null,349684.78930317581,250737.30284049298,null,null,600422.09214366879]
[null,null,null,238,249262.69715950673,2533.4265491294036,934.7351143481502,1598.6914347812535,247664.00572472549,null,350619.52441752399,252335.99427527422,null,null,602955.51869279821]
[null,null,null,239,247664.00572472549,2533.4265491294036,928.74002146772057,1604.6865276616832,246059.3191970638,null,351548.26443899173,253940.68080293591,null,null,605488.94524192763]
[null,null,null,240,246059.3191970638,2533.4265491294036,922.72244698898919,1610.7041021404143,244448.61509492339,null,352470.9868859807,255551.38490507632,null,null,608022.37179105706]
[null,null,null,241,244448.61509492339,2533.4265491294036,916.68230660596271,1616.7442425234408,242831.87085239994,null,353387.66919258668,257168.12914759977,null,null,610555.79834018648]
[null,null,null,242,242831.87085239994,2533.4265491294036,910.61951569649978,1622.8070334329038,241209.06381896703,null,354298.28870828316,258790.93618103268,null,null,613089.2248893159]
[null,null,null,243,241209.06381896703,2533.4265491294036,904.53398932112634,1628.8925598082774,239580.17125915876,null,355202.82269760431,260419.82874084095,null,null,615622.65143844532]
[null,null,null,244,239580.17125915876,2533.4265491294036,898.42564222184535,1635.0009069075581,237945.17035225121,null,356101.24833982612,262054.8296477485,null,null,618156.07798757462]
[null,null,null,245,237945.17035225121,2533.4265491294036,892.294388820942,1641.1321603084616,236304.03819194276,null,356993.54272864707,263695.96180805698,null,null,620689.50453670404]
[null,null,null,246,236304.03819194276,2533.4265491294036,886.14014321978527,1647.2864059096182,234656.75178603313,null,357879.68287186685,265343.24821396661,null,null,623222.93108583346]
[null,null,null,247,234656.75178603313,2533.4265491294036,879.96281919762419,1653.4637299317794,233003.28805610136,null,358759.64569106448,266996.71194389841,null,null,625756.35763496289]
[null,null,null,248,233003.28805610136,2533.4265491294036,873.76233021038001,1659.6642189190236,231343.62383718233,null,359633.40802127484,268656.37616281741,null,null,628289.78418409219]
[null,null,null,249,231343.62383718233,2533.4265491294036,867.5385893894337,1665.88795973997,229677.73587744235,null,360500.94661066425,270322.26412255736,null,null,630823.21073322161]
[null,null,null,250,229677.73587744235,2533.4265491294036,861.29150954040881,1672.1350395889949,228005.60083785336,null,361362.23812020465,271994.39916214638,null,null,633356.63728235103]
[null,null,null,251,228005.60083785336,2533.4265491294036,855.02100314195002,1678.4055459874535,226327.19529186591,null,362217.25912334659,273672.80470813386,null,null,635890.06383148045]
[null,null,null,252,226327.19529186591,2533.4265491294036,848.72698234449717,1684.6995667849064,224642.49572508101,null,363065.98610569112,275357.50427491876,null,null,638423.49038060987]
[null,null,null,253,224642.49572508101,2533.4265491294036,842.40935896905376,1691.0171901603499,222951.47853492066,null,363908.39546466019,277048.5214650791,null,null,640956.91692973929]
[null,null,null,254,222951.47853492066,2533.4265491294036,836.06804450595246,1697.3585046234512,221254.1200302972,null,364744.46350916615,278745.87996970257,null,null,643490.34347886872]
[null,null,null,255,221254.1200302972,2533.4265491294036,829.70295011361452,1703.7235990157892,219550.39643128141,null,365574.16645927978,280449.60356871836,null,null,646023.77002799814]
[null,null,null,256,219550.39643128141,2533.4265491294036,823.3139866173052,1710.1125625120985,217840.2838687693,null,366397.48044589709,282159.71613123047,null,null,648557.19657712756]
[null,null,null,257,217840.2838687693,2533.4265491294036,816.90106450788483,1716.5254846215189,216123.75838414778,null,367214.38151040499,283876.24161585199,null,null,651090.62312625698]
[null,null,null,258,216123.75838414778,2533.4265491294036,810.46409394055411,1722.9624551888496,214400.79592895892,null,368024.84560434555,285599.20407104085,null,null,{"$f":"K422+L422","v":653624.0496753864}]
[null,null,null,259,214400.79592895892,2533.4265491294036,804.00298473359589,1729.4235643958077,212671.37236456311,null,368828.84858907916,287328.62763543666,null,null,656157.47622451582]
[null,null,null,260,212671.37236456311,2533.4265491294036,797.51764636711164,1735.908902762292,210935.46346180083,null,369626.3662354463,289064.53653819894,null,null,658690.90277364524]
[null,null,null,261,210935.46346180083,2533.4265491294036,791.0079879817531,1742.4185611476505,209193.04490065319,null,370417.37422342808,290806.95509934658,null,null,661224.32932277466]
[null,null,null,262,209193.04490065319,2533.4265491294036,784.47391837744942,1748.9526307519541,207444.09226990124,null,371201.8481418055,292555.90773009852,null,null,663757.75587190408]
[null,null,null,263,207444.09226990124,2533.4265491294036,777.91534601212959,1755.5112031172739,205688.58106678398,null,371979.7634878176,294311.41893321578,null,null,666291.18242103339]
[null,null,null,264,205688.58106678398,2533.4265491294036,771.33217900043996,1762.0943701289636,203926.48669665502,null,372751.09566681803,296073.51330334472,null,null,668824.60897016269]
[null,null,null,265,203926.48669665502,2533.4265491294036,764.72432511245631,1768.7022240169472,202157.78447263807,null,373515.8199919305,297842.21552736167,null,null,671358.03551929211]
[null,null,null,266,202157.78447263807,2533.4265491294036,758.09169177239278,1775.3348573570108,200382.44961528108,null,374273.9116837029,299617.55038471869,null,null,673891.46206842153]
[null,null,null,267,200382.44961528108,2533.4265491294036,751.43418605730403,1781.9923630720996,198600.45725220899,null,375025.3458697602,301399.54274779081,null,null,676424.88861755095]
[null,null,null,268,198600.45725220899,2533.4265491294036,744.75171469578368,1788.6748344336199,196811.78241777536,null,375770.09758445597,303188.2175822244,null,null,678958.31516668038]
[null,null,null,269,196811.78241777536,2533.4265491294036,738.04418406665764,1795.382365062746,195016.40005271262,null,376508.14176852262,304983.59994728718,null,null,681491.7417158098]
[null,null,null,270,195016.40005271262,2533.4265491294036,731.31150019767233,1802.1150489317313,193214.28500378088,null,377239.4532687203,306785.71499621891,null,null,684025.16826493922]
[null,null,null,271,193214.28500378088,2533.4265491294036,724.55356876417829,1808.8729803652254,191405.41202341564,null,377964.00683748449,308594.58797658415,null,null,686558.59481406864]
[null,null,null,272,191405.41202341564,2533.4265491294036,717.77029508780868,1815.6562540415948,189589.75576937405,null,378681.77713257232,310410.24423062574,null,null,689092.02136319806]
[null,null,null,273,189589.75576937405,2533.4265491294036,710.96158413515263,1822.464964994251,187767.29080437979,null,379392.73871670745,312232.70919561997,null,null,691625.44791232748]
[null,null,null,274,187767.29080437979,2533.4265491294036,704.12734051642417,1829.2992086129793,185937.99159576683,null,380096.86605722387,314062.00840423297,null,null,694158.8744614569]
[null,null,null,275,185937.99159576683,2533.4265491294036,697.26746848412563,1836.159080645278,184101.83251512155,null,380794.13352570799,315898.16748487827,null,null,696692.30101058632]
[null,null,null,276,184101.83251512155,2533.4265491294036,690.38187193170575,1843.0446771976979,182258.78783792385,null,381484.51539763971,317741.21216207597,null,null,699225.72755971574]
[null,null,null,277,182258.78783792385,2533.4265491294036,683.47045439221438,1849.9560947371892,180408.83174318666,null,382167.98585203191,319591.16825681314,null,null,701759.15410884505]
[null,null,null,278,180408.83174318666,2533.4265491294036,676.53311903694998,1856.8934300924536,178551.9383130942,null,382844.51897106884,321448.06168690557,null,null,704292.58065797435]
[null,null,null,279,178551.9383130942,2533.4265491294036,669.56976867410322,1863.8567804553004,176688.0815326389,null,383514.08873974293,323311.91846736084,null,null,706826.00720710377]
[null,null,null,280,176688.0815326389,2533.4265491294036,662.58030574739587,1870.8462433820077,174817.2352892569,null,384176.66904549033,325182.76471074286,null,null,709359.43375623319]
[null,null,null,281,174817.2352892569,2533.4265491294036,655.56463233471334,1877.8619167946904,172939.3733724622,null,384832.23367782502,327060.62662753754,null,null,711892.86030536261]
[null,null,null,282,172939.3733724622,2533.4265491294036,648.52265014673321,1884.9038989826704,171054.46947347952,null,385480.75632797176,328945.53052652022,null,null,714426.28685449203]
[null,null,null,283,171054.46947347952,2533.4265491294036,641.45426052554819,1891.9722886038553,169162.49718487565,null,386122.21058849728,330837.50281512405,null,null,716959.71340362134]
[null,null,null,284,169162.49718487565,2533.4265491294036,634.35936444328365,1899.0671846861201,167263.43000018955,null,386756.56995294057,332736.56999981019,null,null,719493.13995275076]
[null,null,null,285,167263.43000018955,2533.4265491294036,627.23786250071078,1906.1886866286927,165357.24131356087,null,387383.80781544128,334642.7586864389,null,null,722026.56650188018]
[null,null,null,286,165357.24131356087,2533.4265491294036,620.08965492585321,1913.3368942035504,163443.90441935731,null,388003.89747036714,336556.09558064246,null,null,724559.9930510096]
[null,null,null,287,163443.90441935731,2533.4265491294036,612.91464157258986,1920.5119075568136,161523.39251180048,null,388616.81211193971,338476.60748819925,null,null,727093.41960013891]
[null,null,null,288,161523.39251180048,2533.4265491294036,605.71272191925175,1927.713827210152,159595.67868459033,null,389222.52483385894,340404.32131540938,null,null,729626.84614926833]
[null,null,null,289,159595.67868459033,2533.4265491294036,598.48379506721369,1934.94275406219,157660.73593052814,null,389821.00862892618,342339.26406947157,null,null,732160.27269839775]
[null,null,null,290,157660.73593052814,2533.4265491294036,591.22775973948046,1942.1987893899231,155718.53714113822,null,390412.23638866568,344281.46285886149,null,null,734693.69924752717]
[null,null,null,291,155718.53714113822,2533.4265491294036,583.94451427926833,1949.4820348501353,153769.05510628808,null,390996.18090294494,346230.9448937116,null,null,737227.12579665659]
[null,null,null,292,153769.05510628808,2533.4265491294036,576.63395664858024,1956.7925924808233,151812.26251380725,null,391572.81485959352,348187.73748619243,null,null,739760.55234578601]
[null,null,null,293,151812.26251380725,2533.4265491294036,569.29598442677718,1964.1305647026265,149848.13194910463,null,392142.11084402032,350151.86805089505,null,null,742293.97889491543]
[null,null,null,294,149848.13194910463,2533.4265491294036,561.93049480914237,1971.4960543202612,147876.63589478438,null,392704.04133882944,352123.3641052153,null,null,744827.40544404474]
[null,null,null,295,147876.63589478438,2533.4265491294036,554.53738460544139,1978.8891645239623,145897.74673026043,null,393258.57872343488,354102.25326973927,null,null,747360.83199317416]
[null,null,null,296,145897.74673026043,2533.4265491294036,547.11655023847663,1986.3099988909271,143911.4367313695,null,393805.69527367334,356088.56326863018,null,null,749894.25854230346]
[null,null,null,{"$f":"D460+1","v":297},{"$f":"I460","v":143911.4367313695},{"$f":"F460","v":2533.4265491294036},{"$f":"E461*$G$159","v":539.66788774263557},{"$f":"F461-G461","v":1993.7586613867679},{"$f":"E461-H461","v":141917.67806998274},null,{"$f":"K460+G461","v":394345.36316141597},{"$f":"L460+H461","v":358082.32193001697},null,null,752427.68509143288]
[null,null,null,298,141917.67806998274,2533.4265491294036,532.1912927624353,2001.2352563669683,139916.44281361578,null,394877.55445417837,360083.55718638393,null,null,754961.1116405623]
[null,null,null,299,139916.44281361578,2533.4265491294036,524.68666055105916,2008.7398885783446,137907.70292503745,null,395402.24111472943,362092.29707496229,null,null,757494.53818969172]
[null,null,null,300,137907.70292503745,2533.4265491294036,517.15388596889045,2016.2726631605133,135891.43026187693,null,395919.39500069834,364108.56973812281,null,null,760027.96473882115]
[null,null,null,301,135891.43026187693,2533.4265491294036,509.59286348203847,2023.8336856473652,133867.59657622955,null,396428.98786418035,366132.40342377016,null,null,762561.39128795057]
[null,null,null,302,133867.59657622955,2533.4265491294036,502.0034871608608,2031.4230619685427,131836.173514261,null,396930.99135134119,368163.82648573868,null,null,765094.81783707987]
[null,null,null,303,131836.173514261,2533.4265491294036,494.38565067847873,2039.0408984509249,129797.13261581007,null,397425.37700201967,370202.86738418962,null,null,767628.24438620929]
[null,null,null,304,129797.13261581007,2533.4265491294036,486.73924730928775,2046.6873018201159,127750.44531398996,null,397912.11624932894,372249.55468600977,null,null,770161.67093533871]
[null,null,null,305,127750.44531398996,2533.4265491294036,479.06416992746233,2054.3623792019412,125696.08293478802,null,398391.18041925639,374303.91706521169,null,null,772695.09748446802]
[null,null,null,306,125696.08293478802,2533.4265491294036,471.36031100545506,2062.0662381239486,123634.01669666407,null,398862.54073026183,376365.98330333561,null,null,775228.52403359744]
[null,null,null,307,123634.01669666407,2533.4265491294036,463.62756261249024,2069.7989865169134,121564.21771014716,null,399326.1682928743,378435.7822898525,null,null,777761.95058272686]
[null,null,null,308,121564.21771014716,2533.4265491294036,455.86581641305185,2077.5607327163516,119486.65697743082,null,399782.03410928737,380513.34302256885,null,null,780295.37713185628]
[null,null,null,309,119486.65697743082,2533.4265491294036,448.07496366536554,2085.3515854640382,117401.30539196677,null,400230.10907295276,382598.69460803288,null,null,782828.8036809857]
[null,null,null,310,117401.30539196677,2533.4265491294036,440.25489521987538,2093.1716539095282,115308.13373805725,null,400670.36396817263,384691.86626194243,null,null,785362.23023011512]
[null,null,null,311,115308.13373805725,2533.4265491294036,432.4055015177147,2101.021047611689,113207.11269044556,null,401102.76946969033,386792.88730955409,null,null,787895.65677924443]
[null,null,null,312,113207.11269044556,2533.4265491294036,424.52667258917086,2108.899876540233,111098.21281390532,null,401527.29614227952,388901.78718609433,null,null,790429.08332837385]
[null,null,null,313,111098.21281390532,2533.4265491294036,416.61829805214495,2116.8082510772588,108981.40456282806,null,401943.91444033169,391018.59543717158,null,null,792962.50987750327]
[null,null,null,314,108981.40456282806,2533.4265491294036,408.6802671106052,2124.7462820187984,106856.65828080926,null,402352.59470744227,393143.34171919036,null,null,795495.93642663257]
[null,null,null,315,106856.65828080926,2533.4265491294036,400.71246855303474,2132.7140805763688,104723.9442002329,null,402753.30717599532,395276.05579976673,null,null,798029.36297576199]
[null,null,null,316,104723.9442002329,2533.4265491294036,392.71479075087336,2140.7117583785302,102583.23244185437,null,403146.02196674619,397416.76755814528,null,null,800562.78952489141]
[null,null,null,317,102583.23244185437,2533.4265491294036,384.68712165695388,2148.7394274724497,100434.49301438192,null,403530.70908840315,399565.50698561774,null,null,803096.21607402083]
[null,null,null,318,100434.49301438192,2533.4265491294036,376.6293488039322,2156.7972003254713,98277.695814056453,null,403907.3384372071,401722.30418594321,null,null,805629.64262315026]
[null,null,null,{"$f":"D482+1","v":319},{"$f":"I482","v":98277.695814056453},{"$f":"F482","v":2533.4265491294036},{"$f":"E483*$G$159","v":368.54135930271167},{"$f":"F483-G483","v":2164.8851898266921},{"$f":"E483-H483","v":96112.810624229765},null,{"$f":"K482+G483","v":404275.87979650981},{"$f":"L482+H483","v":403887.18937576993},null,null,808163.06917227968]
[null,null,null,320,96112.810624229765,2533.4265491294036,360.42303984086163,2173.0035092885419,93939.807114941228,null,404636.30283635069,406060.19288505847,null,null,810696.4957214091]
[null,null,null,321,93939.807114941228,2533.4265491294036,352.27427668102962,2181.1522724483739,91758.654842492848,null,404988.5771130317,408241.34515750682,null,null,813229.92227053852]
[null,null,null,322,91758.654842492848,2533.4265491294036,344.09495565934816,2189.3315934700554,89569.323249022797,null,405332.67206869106,410430.67675097688,null,null,{"$f":"K486+L486","v":815763.34881966794}]
[null,null,null,323,89569.323249022797,2533.4265491294036,335.88496218383546,2197.5415869455683,87371.781662077236,null,405668.55703087489,412628.21833792247,null,null,818296.77536879736]
[null,null,null,324,87371.781662077236,2533.4265491294036,327.64418123278961,2205.7823678966142,85165.999294180627,null,405996.20121210767,414834.00070581911,null,null,820830.20191792678]
[null,null,null,325,85165.999294180627,2533.4265491294036,319.37249735317732,2214.0540517762265,82951.945242404399,null,406315.57370946085,417048.05475759535,null,null,823363.6284670562]
[null,null,null,326,82951.945242404399,2533.4265491294036,311.06979465901651,2222.3567544703869,80729.588487934016,null,406626.64350411989,419270.41151206574,null,null,825897.05501618562]
[null,null,null,327,80729.588487934016,2533.4265491294036,302.73595682975252,2230.6905922996511,78498.897895634364,null,406929.37946094963,421501.10210436536,null,null,828430.48156531504]
[null,null,null,328,78498.897895634364,2533.4265491294036,294.37086710862883,2239.0556820207748,76259.842213613592,null,407223.75032805826,423740.15778638615,null,null,830963.90811444446]
[null,null,null,329,76259.842213613592,2533.4265491294036,285.97440830105097,2247.4521408283526,74012.390072785245,null,407509.72473635932,425987.60992721451,null,null,833497.33466357389]
[null,null,null,330,74012.390072785245,2533.4265491294036,277.54646277294466,2255.8800863564588,71756.509986428791,null,407787.27119913226,428243.49001357099,null,null,836030.76121270331]
[null,null,null,331,71756.509986428791,2533.4265491294036,269.08691244910796,2264.3396366802958,69492.1703497485,null,408056.35811158136,430507.82965025131,null,null,838564.18776183273]
[null,null,null,332,69492.1703497485,2533.4265491294036,260.59563881155685,2272.8309103178467,67219.339439430652,null,408316.95375039289,432780.66056056914,null,null,841097.61431096203]
[null,null,null,333,67219.339439430652,2533.4265491294036,252.07252289786493,2281.3540262315387,64937.985413199116,null,408569.02627329074,435062.01458680071,null,null,843631.04086009145]
[null,null,null,334,64937.985413199116,2533.4265491294036,243.51744529949667,2289.9091038299071,62648.076309369208,null,408812.54371859023,437351.92369063059,null,null,846164.46740922076]
[null,null,null,335,62648.076309369208,2533.4265491294036,234.93028616013453,2298.4962629692691,60349.58004639994,null,409047.47400475037,439650.41995359986,null,null,848697.89395835018]
[null,null,null,336,60349.58004639994,2533.4265491294036,226.31092517399978,2307.1156239554039,58042.464422444536,null,409273.78492992435,441957.53557755525,null,null,851231.3205074796]
[null,null,null,337,58042.464422444536,2533.4265491294036,217.65924158416701,2315.7673075452367,55726.697114899303,null,409491.44417150854,444273.30288510048,null,null,853764.74705660902]
[null,null,null,338,55726.697114899303,2533.4265491294036,208.97511418087237,2324.4514349485312,53402.245679950771,null,409700.41928568942,446597.75432004902,null,null,856298.17360573844]
[null,null,null,339,53402.245679950771,2533.4265491294036,200.25842129981538,2333.1681278295882,51069.077552121184,null,409900.67770698923,448930.92244787863,null,null,858831.60015486786]
[null,null,null,340,51069.077552121184,2533.4265491294036,191.50904082045443,2341.917508308949,48727.160043812233,null,410092.1867478097,451272.83995618758,null,null,861365.02670399728]
[null,null,null,341,48727.160043812233,2533.4265491294036,182.72685016429585,2350.6996989651079,46376.460344847124,null,410274.91359797399,453623.53965515271,null,null,863898.4532531267]
[null,null,null,342,46376.460344847124,2533.4265491294036,173.91172629317671,2359.5148228362268,44016.945522010894,null,410448.82532426715,455983.05447798892,null,null,866431.87980225612]
[null,null,null,343,44016.945522010894,2533.4265491294036,165.06354570754084,2368.3630034218627,41648.582518589028,null,410613.8888699747,458351.41748141078,null,null,868965.30635138554]
[null,null,null,344,41648.582518589028,2533.4265491294036,156.18218444470884,2377.2443646846946,39271.338153904333,null,410770.07105441939,460728.66184609546,null,null,871498.73290051485]
[null,null,null,345,39271.338153904333,2533.4265491294036,147.26751807714123,2386.1590310522624,36885.179122852074,null,410917.33857249655,463114.82087714772,null,null,874032.15944964427]
[null,null,null,346,36885.179122852074,2533.4265491294036,138.31942171069528,2395.1071274187084,34490.071995433369,null,411055.65799420723,465509.92800456641,null,null,876565.58599877357]
[null,null,null,347,34490.071995433369,2533.4265491294036,129.33776998287513,2404.0887791465284,32085.983216286841,null,411184.9957641901,467914.01678371296,null,null,879099.012547903]
[null,null,null,348,32085.983216286841,2533.4265491294036,120.32243706107565,2413.104112068328,29672.879104218511,null,411305.31820125115,470327.12089578126,null,null,881632.43909703242]
[null,null,null,349,29672.879104218511,2533.4265491294036,111.27329664081941,2422.1532524885843,27250.725851729927,null,411416.59149789199,472749.27414826985,null,null,884165.86564616184]
[null,null,null,350,27250.725851729927,2533.4265491294036,102.19022194398723,2431.2363271854165,24819.489524544511,null,411518.781719836,475180.51047545526,null,null,886699.29219529126]
[null,null,null,351,24819.489524544511,2533.4265491294036,93.07308571704192,2440.3534634123616,22379.136061132151,null,411611.85480555304,477620.86393886764,null,null,889232.71874442068]
[null,null,null,352,22379.136061132151,2533.4265491294036,83.921760229245564,2449.504788900158,19929.631272231993,null,411695.77656578226,480070.36872776778,null,null,891766.1452935501]
[null,null,null,353,19929.631272231993,2533.4265491294036,74.736117270869968,2458.6904318585334,17470.94084037346,null,411770.51268305315,482529.05915962631,null,null,894299.57184267952]
[null,null,null,354,17470.94084037346,2533.4265491294036,65.516028151400477,2467.9105209780032,15003.030319395457,null,411836.02871120453,484996.96968060429,null,null,896832.99839180883]
[null,null,null,355,15003.030319395457,2533.4265491294036,56.261363697732961,2477.1651854316706,12525.865133963787,null,411892.29007490224,487474.13486603595,null,null,899366.42494093813]
[null,null,null,356,12525.865133963787,2533.4265491294036,46.971994252364198,2486.4545548770393,10039.410579086747,null,411939.26206915459,489960.58942091296,null,null,901899.85149006755]
[null,null,null,357,10039.410579086747,2533.4265491294036,37.647789671575303,2495.7787594578285,7543.6318196289185,null,411976.90985882614,492456.36818037077,null,null,904433.27803919697]
[null,null,null,358,7543.6318196289185,2533.4265491294036,28.288619323608444,2505.137929805795,5038.493889823123,null,412005.19847814977,494961.50611017656,null,null,906966.70458832639]
[null,null,null,359,5038.493889823123,2533.4265491294036,18.894352086836712,2514.5321970425671,2523.9616927805559,null,412024.09283023659,497476.0383072191,null,null,909500.1311374557]
[null,null,null,360,2523.9616927805559,2533.4265491294036,9.4648563479270837,2523.9616927814764,-9.2040863819420338E-10,null,412033.55768658454,500000.00000000058,null,null,912033.55768658512]

{"sheet":"Notes","index":23,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Notes"]
["Return","Enter information that will be saved "]
[]
[null,"Comments or notes regarding anything can be entered here and saved."]

{"sheet":"Scenarios","index":24,"n_rows":1627,"n_cols":23,"rows_kept":1627,"cut":false,"hidden":true,"merged":[]}
["Assets","C10","C-001","Y","String",null,"Assets","C10","C-001","Y","String",null,"Assets","C10","C-001","Y","String",null,"Assets","C10","C-001","Y","String"]
["Assets","C11","S-002","Y","String",null,"Assets","C11","<EMPTY>","N","String",null,"Assets","C11","S-001","Y","String",null,"Assets","C11","<EMPTY>","N","String"]
["Assets","C12","<EMPTY>","N","String",null,"Assets","C12","<EMPTY>","N","String",null,"Assets","C12","<EMPTY>","N","String",null,"Assets","C12","<EMPTY>","N","String"]
["Assets","C13","<EMPTY>","N","String",null,"Assets","C13","<EMPTY>","N","String",null,"Assets","C13","<EMPTY>","N","String",null,"Assets","C13","<EMPTY>","N","String"]
["Assets","C14","<EMPTY>","N","String",null,"Assets","C14","<EMPTY>","N","String",null,"Assets","C14","<EMPTY>","N","String",null,"Assets","C14","<EMPTY>","N","String"]
["Assets","C21","Home","Y","String",null,"Assets","C21","<EMPTY>","N","String",null,"Assets","C21","Home","Y","String",null,"Assets","C21","<EMPTY>","N","String"]
["Assets","C27","Lexus","Y","String",null,"Assets","C27","KIA","Y","String",null,"Assets","C27","Acura","Y","String",null,"Assets","C27","Honda","Y","String"]
["Assets","C28","Honda","Y","String",null,"Assets","C28","<EMPTY>","N","String",null,"Assets","C28","Toyota","Y","String",null,"Assets","C28","<EMPTY>","N","String"]
["Assets","C29","<EMPTY>","N","String",null,"Assets","C29","<EMPTY>","N","String",null,"Assets","C29","<EMPTY>","N","String",null,"Assets","C29","<EMPTY>","N","String"]
["Assets","C30","<EMPTY>","N","String",null,"Assets","C30","<EMPTY>","N","String",null,"Assets","C30","<EMPTY>","N","String",null,"Assets","C30","<EMPTY>","N","String"]
["Assets","C37","Jon","Y","String",null,"Assets","C37","Molly","Y","String",null,"Assets","C37","Ari","Y","String",null,"Assets","C37","Acct1","Y","String"]
["Assets","C38","Sally","Y","String",null,"Assets","C38","<EMPTY>","N","String",null,"Assets","C38","Aly","Y","String",null,"Assets","C38","<EMPTY>","N","String"]
["Assets","C39","Sally","Y","String",null,"Assets","C39","<EMPTY>","N","String",null,"Assets","C39","Ari","Y","String",null,"Assets","C39","<EMPTY>","N","String"]
["Assets","C40","<EMPTY>","N","String",null,"Assets","C40","<EMPTY>","N","String",null,"Assets","C40","Aly","Y","String",null,"Assets","C40","<EMPTY>","N","String"]
["Assets","C41","<EMPTY>","N","String",null,"Assets","C41","<EMPTY>","N","String",null,"Assets","C41","<EMPTY>","N","String",null,"Assets","C41","<EMPTY>","N","String"]
["Assets","C42","<EMPTY>","N","String",null,"Assets","C42","<EMPTY>","N","String",null,"Assets","C42","<EMPTY>","N","String",null,"Assets","C42","<EMPTY>","N","String"]
["Assets","C43","<EMPTY>","N","String",null,"Assets","C43","<EMPTY>","N","String",null,"Assets","C43","<EMPTY>","N","String",null,"Assets","C43","<EMPTY>","N","String"]
["Assets","C44","<EMPTY>","N","String",null,"Assets","C44","<EMPTY>","N","String",null,"Assets","C44","<EMPTY>","N","String",null,"Assets","C44","<EMPTY>","N","String"]
["Assets","C45","<EMPTY>","N","String",null,"Assets","C45","<EMPTY>","N","String",null,"Assets","C45","<EMPTY>","N","String",null,"Assets","C45","<EMPTY>","N","String"]
["Assets","C46","<EMPTY>","N","String",null,"Assets","C46","<EMPTY>","N","String",null,"Assets","C46","<EMPTY>","N","String",null,"Assets","C46","<EMPTY>","N","String"]
["Assets","C47","<EMPTY>","N","String",null,"Assets","C47","<EMPTY>","N","String",null,"Assets","C47","<EMPTY>","N","String",null,"Assets","C47","<EMPTY>","N","String"]
["Assets","C48","<EMPTY>","N","String",null,"Assets","C48","<EMPTY>","N","String",null,"Assets","C48","<EMPTY>","N","String",null,"Assets","C48","<EMPTY>","N","String"]
["Assets","C58","<EMPTY>","N","String",null,"Assets","C58","<EMPTY>","N","String",null,"Assets","C58","Rental 1","Y","String",null,"Assets","C58","<EMPTY>","N","String"]
["Assets","C59","<EMPTY>","N","String",null,"Assets","C59","<EMPTY>","N","String",null,"Assets","C59","<EMPTY>","N","String",null,"Assets","C59","<EMPTY>","N","String"]
["Assets","D10","Checking","Y","String",null,"Assets","D10","Checking","Y","String",null,"Assets","D10","Checking","Y","String",null,"Assets","D10","Checking","Y","String"]
["Assets","D11","Savings","Y","String",null,"Assets","D11","<EMPTY>","N","String",null,"Assets","D11","Saving","Y","String",null,"Assets","D11","<EMPTY>","N","String"]
["Assets","D12","<EMPTY>","N","String",null,"Assets","D12","<EMPTY>","N","String",null,"Assets","D12","<EMPTY>","N","String",null,"Assets","D12","<EMPTY>","N","String"]
["Assets","D13","<EMPTY>","N","String",null,"Assets","D13","<EMPTY>","N","String",null,"Assets","D13","<EMPTY>","N","String",null,"Assets","D13","<EMPTY>","N","String"]
["Assets","D14","<EMPTY>","N","String",null,"Assets","D14","<EMPTY>","N","String",null,"Assets","D14","<EMPTY>","N","String",null,"Assets","D14","<EMPTY>","N","String"]
["Assets","D21","Wood Park Ave","Y","String",null,"Assets","D21","<EMPTY>","N","String",null,"Assets","D21","4503 West Rim","Y","String",null,"Assets","D21","<EMPTY>","N","String"]
["Assets","D27","RX","Y","String",null,"Assets","D27","Rio","Y","String",null,"Assets","D27","TSX","Y","String",null,"Assets","D27","Civic","Y","String"]
["Assets","D28","CX","Y","String",null,"Assets","D28","<EMPTY>","N","String",null,"Assets","D28","RAV-4 4","Y","String",null,"Assets","D28","<EMPTY>","N","String"]
["Assets","D29","<EMPTY>","N","String",null,"Assets","D29","<EMPTY>","N","String",null,"Assets","D29","<EMPTY>","N","String",null,"Assets","D29","<EMPTY>","N","String"]
["Assets","D30","<EMPTY>","N","String",null,"Assets","D30","<EMPTY>","N","String",null,"Assets","D30","<EMPTY>","N","String",null,"Assets","D30","<EMPTY>","N","String"]
["Assets","D37","401K","Y","String",null,"Assets","D37","401K","Y","String",null,"Assets","D37","IRA","Y","String",null,"Assets","D37","Roth IRA","Y","String"]
["Assets","D38","401K","Y","String",null,"Assets","D38","<EMPTY>","N","String",null,"Assets","D38","IRA","Y","String",null,"Assets","D38","<EMPTY>","N","String"]
["Assets","D39","IRA","Y","String",null,"Assets","D39","<EMPTY>","N","String",null,"Assets","D39","Roth IRA","Y","String",null,"Assets","D39","<EMPTY>","N","String"]
["Assets","D40","<EMPTY>","N","String",null,"Assets","D40","<EMPTY>","N","String",null,"Assets","D40","Roth IRA","Y","String",null,"Assets","D40","<EMPTY>","N","String"]
["Assets","D41","<EMPTY>","N","String",null,"Assets","D41","<EMPTY>","N","String",null,"Assets","D41","<EMPTY>","N","String",null,"Assets","D41","<EMPTY>","N","String"]
["Assets","D42","<EMPTY>","N","String",null,"Assets","D42","<EMPTY>","N","String",null,"Assets","D42","<EMPTY>","N","String",null,"Assets","D42","<EMPTY>","N","String"]
["Assets","D43","<EMPTY>","N","String",null,"Assets","D43","<EMPTY>","N","String",null,"Assets","D43","<EMPTY>","N","String",null,"Assets","D43","<EMPTY>","N","String"]
["Assets","D44","<EMPTY>","N","String",null,"Assets","D44","<EMPTY>","N","String",null,"Assets","D44","<EMPTY>","N","String",null,"Assets","D44","<EMPTY>","N","String"]
["Assets","D45","<EMPTY>","N","String",null,"Assets","D45","<EMPTY>","N","String",null,"Assets","D45","<EMPTY>","N","String",null,"Assets","D45","<EMPTY>","N","String"]
["Assets","D46","<EMPTY>","N","String",null,"Assets","D46","<EMPTY>","N","String",null,"Assets","D46","<EMPTY>","N","String",null,"Assets","D46","<EMPTY>","N","String"]
["Assets","D47","<EMPTY>","N","String",null,"Assets","D47","<EMPTY>","N","String",null,"Assets","D47","<EMPTY>","N","String",null,"Assets","D47","<EMPTY>","N","String"]
["Assets","D48","<EMPTY>","N","String",null,"Assets","D48","<EMPTY>","N","String",null,"Assets","D48","<EMPTY>","N","String",null,"Assets","D48","<EMPTY>","N","String"]
["Assets","D58","<EMPTY>","N","String",null,"Assets","D58","<EMPTY>","N","String",null,"Assets","D58","Old House","Y","String",null,"Assets","D58","<EMPTY>","N","String"]
["Assets","D59","<EMPTY>","N","String",null,"Assets","D59","<EMPTY>","N","String",null,"Assets","D59","<EMPTY>","N","String",null,"Assets","D59","<EMPTY>","N","String"]
["Assets","E10",4000,"Y","Dollar",null,"Assets","E10",800,"Y","Dollar",null,"Assets","E10",6521,"Y","Dollar",null,"Assets","E10",450,"Y","Dollar"]
["Assets","E11",8000,"Y","Dollar",null,"Assets","E11",0,"Y","Dollar",null,"Assets","E11",5037,"Y","Dollar",null,"Assets","E11",0,"Y","Dollar"]
["Assets","E12",0,"Y","Dollar",null,"Assets","E12",0,"Y","Dollar",null,"Assets","E12",0,"Y","Dollar",null,"Assets","E12",0,"Y","Dollar"]
["Assets","E13",0,"Y","Dollar",null,"Assets","E13",0,"Y","Dollar",null,"Assets","E13",0,"Y","Dollar",null,"Assets","E13",0,"Y","Dollar"]
["Assets","E14",0,"Y","Dollar",null,"Assets","E14",0,"Y","Dollar",null,"Assets","E14",0,"Y","Dollar",null,"Assets","E14",0,"Y","Dollar"]
["Assets","E21",450000,"Y","Dollar",null,"Assets","E21",0,"Y","Dollar",null,"Assets","E21",825000,"Y","Dollar",null,"Assets","E21",0,"Y","Dollar"]
["Assets","E27",35000,"Y","Dollar",null,"Assets","E27",12000,"Y","Dollar",null,"Assets","E27",40000,"Y","Dollar",null,"Assets","E27",1100,"Y","Dollar"]
["Assets","E28",41000,"Y","Dollar",null,"Assets","E28",0,"Y","Dollar",null,"Assets","E28",27000,"Y","Dollar",null,"Assets","E28",0,"Y","Dollar"]
["Assets","E29",0,"Y","Dollar",null,"Assets","E29",0,"Y","Dollar",null,"Assets","E29",0,"Y","Dollar",null,"Assets","E29",0,"Y","Dollar"]
["Assets","E30",0,"Y","Dollar",null,"Assets","E30",0,"Y","Dollar",null,"Assets","E30",0,"Y","Dollar",null,"Assets","E30",0,"Y","Dollar"]
["Assets","E37",250000,"Y","Dollar",null,"Assets","E37",15000,"Y","Dollar",null,"Assets","E37",1712678,"Y","Dollar",null,"Assets","E37",65000,"Y","Dollar"]
["Assets","E38",225000,"Y","Dollar",null,"Assets","E38",0,"Y","Dollar",null,"Assets","E38",825834,"Y","Dollar",null,"Assets","E38",0,"Y","Dollar"]
["Assets","E39",75000,"Y","Dollar",null,"Assets","E39",0,"Y","Dollar",null,"Assets","E39",286942,"Y","Dollar",null,"Assets","E39",0,"Y","Dollar"]
["Assets","E40",0,"Y","Dollar",null,"Assets","E40",0,"Y","Dollar",null,"Assets","E40",321042,"Y","Dollar",null,"Assets","E40",0,"Y","Dollar"]
["Assets","E41",0,"Y","Dollar",null,"Assets","E41",0,"Y","Dollar",null,"Assets","E41",0,"Y","Dollar",null,"Assets","E41",0,"Y","Dollar"]
["Assets","E42",0,"Y","Dollar",null,"Assets","E42",0,"Y","Dollar",null,"Assets","E42",0,"Y","Dollar",null,"Assets","E42",0,"Y","Dollar"]
["Assets","E43",0,"Y","Dollar",null,"Assets","E43",0,"Y","Dollar",null,"Assets","E43",0,"Y","Dollar",null,"Assets","E43",0,"Y","Dollar"]
["Assets","E44",0,"Y","Dollar",null,"Assets","E44",0,"Y","Dollar",null,"Assets","E44",0,"Y","Dollar",null,"Assets","E44",0,"Y","Dollar"]
["Assets","E45",0,"Y","Dollar",null,"Assets","E45",0,"Y","Dollar",null,"Assets","E45",0,"Y","Dollar",null,"Assets","E45",0,"Y","Dollar"]
["Assets","E46",0,"Y","Dollar",null,"Assets","E46",0,"Y","Dollar",null,"Assets","E46",0,"Y","Dollar",null,"Assets","E46",0,"Y","Dollar"]
["Assets","E47",0,"Y","Dollar",null,"Assets","E47",0,"Y","Dollar",null,"Assets","E47",0,"Y","Dollar",null,"Assets","E47",0,"Y","Dollar"]
["Assets","E48",0,"Y","Dollar",null,"Assets","E48",0,"Y","Dollar",null,"Assets","E48",0,"Y","Dollar",null,"Assets","E48",0,"Y","Dollar"]
["Assets","E58",0,"Y","Dollar",null,"Assets","E58",0,"Y","Dollar",null,"Assets","E58",237000,"Y","Dollar",null,"Assets","E58",0,"Y","Dollar"]
["Assets","E59",0,"Y","Dollar",null,"Assets","E59",0,"Y","Dollar",null,"Assets","E59",0,"Y","Dollar",null,"Assets","E59",0,"Y","Dollar"]
["Assets","F10","<EMPTY>","N","String",null,"Assets","F10","<EMPTY>","N","String",null,"Assets","F10","<EMPTY>","N","String",null,"Assets","F10","<EMPTY>","N","String"]
["Assets","F11","<EMPTY>","N","String",null,"Assets","F11","<EMPTY>","N","String",null,"Assets","F11","<EMPTY>","N","String",null,"Assets","F11","<EMPTY>","N","String"]
["Assets","F12","<EMPTY>","N","String",null,"Assets","F12","<EMPTY>","N","String",null,"Assets","F12","<EMPTY>","N","String",null,"Assets","F12","<EMPTY>","N","String"]
["Assets","F13","<EMPTY>","N","String",null,"Assets","F13","<EMPTY>","N","String",null,"Assets","F13","<EMPTY>","N","String",null,"Assets","F13","<EMPTY>","N","String"]
["Assets","F14","<EMPTY>","N","String",null,"Assets","F14","<EMPTY>","N","String",null,"Assets","F14","<EMPTY>","N","String",null,"Assets","F14","<EMPTY>","N","String"]
["Assets","F21",1300,"Y","Dollar",null,"Assets","F21",0,"Y","Dollar",null,"Assets","F21",0,"Y","Dollar",null,"Assets","F21",0,"Y","Dollar"]
["Assets","F27",350,"Y","Dollar",null,"Assets","F27",350,"Y","Dollar",null,"Assets","F27",0,"Y","Dollar",null,"Assets","F27",0,"Y","Dollar"]
["Assets","F28",450,"Y","Dollar",null,"Assets","F28",0,"Y","Dollar",null,"Assets","F28",0,"Y","Dollar",null,"Assets","F28",0,"Y","Dollar"]
["Assets","F29",0,"Y","Dollar",null,"Assets","F29",0,"Y","Dollar",null,"Assets","F29",0,"Y","Dollar",null,"Assets","F29",0,"Y","Dollar"]
["Assets","F30",0,"Y","Dollar",null,"Assets","F30",0,"Y","Dollar",null,"Assets","F30",0,"Y","Dollar",null,"Assets","F30",0,"Y","Dollar"]
["Assets","F37",2000,"Y","Dollar",null,"Assets","F37",1600,"Y","Dollar",null,"Assets","F37",0,"Y","Dollar",null,"Assets","F37",0,"Y","Dollar"]
["Assets","F38",1500,"Y","Dollar",null,"Assets","F38",0,"Y","Dollar",null,"Assets","F38",0,"Y","Dollar",null,"Assets","F38",0,"Y","Dollar"]
["Assets","F39",250,"Y","Dollar",null,"Assets","F39",0,"Y","Dollar",null,"Assets","F39",0,"Y","Dollar",null,"Assets","F39",0,"Y","Dollar"]
["Assets","F40",0,"Y","Dollar",null,"Assets","F40",0,"Y","Dollar",null,"Assets","F40",0,"Y","Dollar",null,"Assets","F40",0,"Y","Dollar"]
["Assets","F41",0,"Y","Dollar",null,"Assets","F41",0,"Y","Dollar",null,"Assets","F41",0,"Y","Dollar",null,"Assets","F41",0,"Y","Dollar"]
["Assets","F42",0,"Y","Dollar",null,"Assets","F42",0,"Y","Dollar",null,"Assets","F42",0,"Y","Dollar",null,"Assets","F42",0,"Y","Dollar"]
["Assets","F43",0,"Y","Dollar",null,"Assets","F43",0,"Y","Dollar",null,"Assets","F43",0,"Y","Dollar",null,"Assets","F43",0,"Y","Dollar"]
["Assets","F44",0,"Y","Dollar",null,"Assets","F44",0,"Y","Dollar",null,"Assets","F44",0,"Y","Dollar",null,"Assets","F44",0,"Y","Dollar"]
["Assets","F45",0,"Y","Dollar",null,"Assets","F45",0,"Y","Dollar",null,"Assets","F45",0,"Y","Dollar",null,"Assets","F45",0,"Y","Dollar"]
["Assets","F46",0,"Y","Dollar",null,"Assets","F46",0,"Y","Dollar",null,"Assets","F46",0,"Y","Dollar",null,"Assets","F46",0,"Y","Dollar"]
["Assets","F47",0,"Y","Dollar",null,"Assets","F47",0,"Y","Dollar",null,"Assets","F47",0,"Y","Dollar",null,"Assets","F47",0,"Y","Dollar"]
["Assets","F48",0,"Y","Dollar",null,"Assets","F48",0,"Y","Dollar",null,"Assets","F48",0,"Y","Dollar",null,"Assets","F48",0,"Y","Dollar"]
["Assets","F58","<EMPTY>","N","String",null,"Assets","F58","<EMPTY>","N","String",null,"Assets","F58","<EMPTY>","N","String",null,"Assets","F58","<EMPTY>","N","String"]
["Assets","F59","<EMPTY>","N","String",null,"Assets","F59","<EMPTY>","N","String",null,"Assets","F59","<EMPTY>","N","String",null,"Assets","F59","<EMPTY>","N","String"]
["Assets","G21",12,"Y","Number",null,"Assets","G21",0,"Y","Number",null,"Assets","G21",0,"Y","Number",null,"Assets","G21",0,"Y","Number"]
["Assets","G27","<EMPTY>","N","String",null,"Assets","G27","<EMPTY>","N","String",null,"Assets","G27","<EMPTY>","N","String",null,"Assets","G27","<EMPTY>","N","String"]
["Assets","G28","<EMPTY>","N","String",null,"Assets","G28","<EMPTY>","N","String",null,"Assets","G28","<EMPTY>","N","String",null,"Assets","G28","<EMPTY>","N","String"]
["Assets","G29","<EMPTY>","N","String",null,"Assets","G29","<EMPTY>","N","String",null,"Assets","G29","<EMPTY>","N","String",null,"Assets","G29","<EMPTY>","N","String"]
["Assets","G30","<EMPTY>","N","String",null,"Assets","G30","<EMPTY>","N","String",null,"Assets","G30","<EMPTY>","N","String",null,"Assets","G30","<EMPTY>","N","String"]
["Assets","G37",5.5E-2,"Y","Percent",null,"Assets","G37",7.0000000000000007E-2,"Y","Percent",null,"Assets","G37",3.5000000000000003E-2,"Y","Percent",null,"Assets","G37",2.5000000000000001E-2,"Y","Percent"]
["Assets","G38",0.05,"Y","Percent",null,"Assets","G38",0,"Y","Percent",null,"Assets","G38",3.5000000000000003E-2,"Y","Percent",null,"Assets","G38",0,"Y","Percent"]
["Assets","G39",0.06,"Y","Percent",null,"Assets","G39",0,"Y","Percent",null,"Assets","G39",4.1000000000000002E-2,"Y","Percent",null,"Assets","G39",0,"Y","Percent"]
["Assets","G40",0,"Y","Percent",null,"Assets","G40",0,"Y","Percent",null,"Assets","G40",4.2999999999999997E-2,"Y","Percent",null,"Assets","G40",0,"Y","Percent"]
["Assets","G41",0,"Y","Percent",null,"Assets","G41",0,"Y","Percent",null,"Assets","G41",0,"Y","Percent",null,"Assets","G41",0,"Y","Percent"]
["Assets","G42",0,"Y","Percent",null,"Assets","G42",0,"Y","Percent",null,"Assets","G42",0,"Y","Percent",null,"Assets","G42",0,"Y","Percent"]
["Assets","G43",0,"Y","Percent",null,"Assets","G43",0,"Y","Percent",null,"Assets","G43",0,"Y","Percent",null,"Assets","G43",0,"Y","Percent"]
["Assets","G44",0,"Y","Percent",null,"Assets","G44",0,"Y","Percent",null,"Assets","G44",0,"Y","Percent",null,"Assets","G44",0,"Y","Percent"]
["Assets","G45",0,"Y","Percent",null,"Assets","G45",0,"Y","Percent",null,"Assets","G45",0,"Y","Percent",null,"Assets","G45",0,"Y","Percent"]
["Assets","G46",0,"Y","Percent",null,"Assets","G46",0,"Y","Percent",null,"Assets","G46",0,"Y","Percent",null,"Assets","G46",0,"Y","Percent"]
["Assets","G47",0,"Y","Percent",null,"Assets","G47",0,"Y","Percent",null,"Assets","G47",0,"Y","Percent",null,"Assets","G47",0,"Y","Percent"]
["Assets","G48",0,"Y","Percent",null,"Assets","G48",0,"Y","Percent",null,"Assets","G48",0,"Y","Percent",null,"Assets","G48",0,"Y","Percent"]
["Assets","H21",1.8499999999999999E-2,"Y","String",null,"Assets","H21",0,"Y","String",null,"Assets","H21",2.7E-2,"Y","String",null,"Assets","H21",0,"Y","String"]
["Assets","H37","Before tax","Y","String",null,"Assets","H37","Before tax","Y","String",null,"Assets","H37","Before tax","Y","String",null,"Assets","H37","After tax","Y","String"]
["Assets","H38","Before tax","Y","String",null,"Assets","H38","<EMPTY>","N","String",null,"Assets","H38","Before tax","Y","String",null,"Assets","H38","<EMPTY>","N","String"]
["Assets","H39","After tax","Y","String",null,"Assets","H39","<EMPTY>","N","String",null,"Assets","H39","After tax","Y","String",null,"Assets","H39","<EMPTY>","N","String"]
["Assets","H40","<EMPTY>","N","String",null,"Assets","H40","<EMPTY>","N","String",null,"Assets","H40","After tax","Y","String",null,"Assets","H40","<EMPTY>","N","String"]
["Assets","H41","<EMPTY>","N","String",null,"Assets","H41","<EMPTY>","N","String",null,"Assets","H41","<EMPTY>","N","String",null,"Assets","H41","<EMPTY>","N","String"]
["Assets","H42","<EMPTY>","N","String",null,"Assets","H42","<EMPTY>","N","String",null,"Assets","H42","<EMPTY>","N","String",null,"Assets","H42","<EMPTY>","N","String"]
["Assets","H43","<EMPTY>","N","String",null,"Assets","H43","<EMPTY>","N","String",null,"Assets","H43","<EMPTY>","N","String",null,"Assets","H43","<EMPTY>","N","String"]
["Assets","H44","<EMPTY>","N","String",null,"Assets","H44","<EMPTY>","N","String",null,"Assets","H44","<EMPTY>","N","String",null,"Assets","H44","<EMPTY>","N","String"]
["Assets","H45","<EMPTY>","N","String",null,"Assets","H45","<EMPTY>","N","String",null,"Assets","H45","<EMPTY>","N","String",null,"Assets","H45","<EMPTY>","N","String"]
["Assets","H46","<EMPTY>","N","String",null,"Assets","H46","<EMPTY>","N","String",null,"Assets","H46","<EMPTY>","N","String",null,"Assets","H46","<EMPTY>","N","String"]
["Assets","H47","<EMPTY>","N","String",null,"Assets","H47","<EMPTY>","N","String",null,"Assets","H47","<EMPTY>","N","String",null,"Assets","H47","<EMPTY>","N","String"]
["Assets","H48","<EMPTY>","N","String",null,"Assets","H48","<EMPTY>","N","String",null,"Assets","H48","<EMPTY>","N","String",null,"Assets","H48","<EMPTY>","N","String"]
["Assets","I37","Individual 1","Y","String",null,"Assets","I37","Individual 1","Y","String",null,"Assets","I37","Individual 1","Y","String",null,"Assets","I37","Individual 1","Y","String"]
["Assets","I38","Individual 2","Y","String",null,"Assets","I38","<EMPTY>","N","String",null,"Assets","I38","Individual 2","Y","String",null,"Assets","I38","<EMPTY>","N","String"]
["Assets","I39","Individual 2","Y","String",null,"Assets","I39","<EMPTY>","N","String",null,"Assets","I39","Individual 1","Y","String",null,"Assets","I39","<EMPTY>","N","String"]
["Assets","I40","<EMPTY>","N","String",null,"Assets","I40","<EMPTY>","N","String",null,"Assets","I40","Individual 2","Y","String",null,"Assets","I40","<EMPTY>","N","String"]
["Assets","I41","<EMPTY>","N","String",null,"Assets","I41","<EMPTY>","N","String",null,"Assets","I41","<EMPTY>","N","String",null,"Assets","I41","<EMPTY>","N","String"]
["Assets","I42","<EMPTY>","N","String",null,"Assets","I42","<EMPTY>","N","String",null,"Assets","I42","<EMPTY>","N","String",null,"Assets","I42","<EMPTY>","N","String"]
["Assets","I43","<EMPTY>","N","String",null,"Assets","I43","<EMPTY>","N","String",null,"Assets","I43","<EMPTY>","N","String",null,"Assets","I43","<EMPTY>","N","String"]
["Assets","I44","<EMPTY>","N","String",null,"Assets","I44","<EMPTY>","N","String",null,"Assets","I44","<EMPTY>","N","String",null,"Assets","I44","<EMPTY>","N","String"]
["Assets","I45","<EMPTY>","N","String",null,"Assets","I45","<EMPTY>","N","String",null,"Assets","I45","<EMPTY>","N","String",null,"Assets","I45","<EMPTY>","N","String"]
["Assets","I46","<EMPTY>","N","String",null,"Assets","I46","<EMPTY>","N","String",null,"Assets","I46","<EMPTY>","N","String",null,"Assets","I46","<EMPTY>","N","String"]
["Assets","I47","<EMPTY>","N","String",null,"Assets","I47","<EMPTY>","N","String",null,"Assets","I47","<EMPTY>","N","String",null,"Assets","I47","<EMPTY>","N","String"]
["Assets","I48","<EMPTY>","N","String",null,"Assets","I48","<EMPTY>","N","String",null,"Assets","I48","<EMPTY>","N","String",null,"Assets","I48","<EMPTY>","N","String"]
["Assets","J37","<EMPTY>","N","String",null,"Assets","J37","<EMPTY>","N","String",null,"Assets","J37","<EMPTY>","N","String",null,"Assets","J37","<EMPTY>","N","String"]
["Assets","J38","<EMPTY>","N","String",null,"Assets","J38","<EMPTY>","N","String",null,"Assets","J38","<EMPTY>","N","String",null,"Assets","J38","<EMPTY>","N","String"]
["Assets","J39","<EMPTY>","N","String",null,"Assets","J39","<EMPTY>","N","String",null,"Assets","J39","<EMPTY>","N","String",null,"Assets","J39","<EMPTY>","N","String"]
["Assets","J40","<EMPTY>","N","String",null,"Assets","J40","<EMPTY>","N","String",null,"Assets","J40","<EMPTY>","N","String",null,"Assets","J40","<EMPTY>","N","String"]
["Assets","J41","<EMPTY>","N","String",null,"Assets","J41","<EMPTY>","N","String",null,"Assets","J41","<EMPTY>","N","String",null,"Assets","J41","<EMPTY>","N","String"]
["Assets","J42","<EMPTY>","N","String",null,"Assets","J42","<EMPTY>","N","String",null,"Assets","J42","<EMPTY>","N","String",null,"Assets","J42","<EMPTY>","N","String"]
["Assets","J43","<EMPTY>","N","String",null,"Assets","J43","<EMPTY>","N","String",null,"Assets","J43","<EMPTY>","N","String",null,"Assets","J43","<EMPTY>","N","String"]
["Assets","J44","<EMPTY>","N","String",null,"Assets","J44","<EMPTY>","N","String",null,"Assets","J44","<EMPTY>","N","String",null,"Assets","J44","<EMPTY>","N","String"]
["Assets","J45","<EMPTY>","N","String",null,"Assets","J45","<EMPTY>","N","String",null,"Assets","J45","<EMPTY>","N","String",null,"Assets","J45","<EMPTY>","N","String"]
["Assets","J46","<EMPTY>","N","String",null,"Assets","J46","<EMPTY>","N","String",null,"Assets","J46","<EMPTY>","N","String",null,"Assets","J46","<EMPTY>","N","String"]
["Assets","J47","<EMPTY>","N","String",null,"Assets","J47","<EMPTY>","N","String",null,"Assets","J47","<EMPTY>","N","String",null,"Assets","J47","<EMPTY>","N","String"]
["Assets","J48","<EMPTY>","N","String",null,"Assets","J48","<EMPTY>","N","String",null,"Assets","J48","<EMPTY>","N","String",null,"Assets","J48","<EMPTY>","N","String"]
["Assets","M10","<EMPTY>","N","Date",null,"Assets","M10","2022-01-05","Y","Date",null,"Assets","M10","2022-01-05","Y","Date",null,"Assets","M10","2022-01-05","Y","Date"]
["Assets","M11","<EMPTY>","N","Date",null,"Assets","M11","<EMPTY>","N","Date",null,"Assets","M11","2022-01-05","Y","Date",null,"Assets","M11","<EMPTY>","N","Date"]
["Assets","M12","<EMPTY>","N","Date",null,"Assets","M12","<EMPTY>","N","Date",null,"Assets","M12","<EMPTY>","N","Date",null,"Assets","M12","<EMPTY>","N","Date"]
["Assets","M13","<EMPTY>","N","Date",null,"Assets","M13","<EMPTY>","N","Date",null,"Assets","M13","<EMPTY>","N","Date",null,"Assets","M13","<EMPTY>","N","Date"]
["Assets","M14","<EMPTY>","N","Date",null,"Assets","M14","<EMPTY>","N","Date",null,"Assets","M14","<EMPTY>","N","Date",null,"Assets","M14","<EMPTY>","N","Date"]
["Assets","M21","<EMPTY>","N","Date",null,"Assets","M21","<EMPTY>","N","Date",null,"Assets","M21","2022-01-05","Y","Date",null,"Assets","M21","<EMPTY>","N","Date"]
["Assets","M27","<EMPTY>","N","Date",null,"Assets","M27","<EMPTY>","N","Date",null,"Assets","M27","<EMPTY>","N","Date",null,"Assets","M27","<EMPTY>","N","Date"]
["Assets","M28","<EMPTY>","N","Date",null,"Assets","M28","<EMPTY>","N","Date",null,"Assets","M28","<EMPTY>","N","Date",null,"Assets","M28","<EMPTY>","N","Date"]
["Assets","M29","<EMPTY>","N","Date",null,"Assets","M29","<EMPTY>","N","Date",null,"Assets","M29","<EMPTY>","N","Date",null,"Assets","M29","<EMPTY>","N","Date"]
["Assets","M30","<EMPTY>","N","Date",null,"Assets","M30","<EMPTY>","N","Date",null,"Assets","M30","<EMPTY>","N","Date",null,"Assets","M30","<EMPTY>","N","Date"]
["Assets","M37","2022-01-05","Y","Date",null,"Assets","M37","2022-01-05","Y","Date",null,"Assets","M37","2022-01-05","Y","Date",null,"Assets","M37","2022-01-05","Y","Date"]
["Assets","M38","2022-01-05","Y","Date",null,"Assets","M38","<EMPTY>","N","Date",null,"Assets","M38","2022-01-05","Y","Date",null,"Assets","M38","<EMPTY>","N","Date"]
["Assets","M39","2022-01-05","Y","Date",null,"Assets","M39","<EMPTY>","N","Date",null,"Assets","M39","2022-01-05","Y","Date",null,"Assets","M39","<EMPTY>","N","Date"]
["Assets","M40","<EMPTY>","N","Date",null,"Assets","M40","<EMPTY>","N","Date",null,"Assets","M40","2022-01-05","Y","Date",null,"Assets","M40","<EMPTY>","N","Date"]
["Assets","M41","<EMPTY>","N","Date",null,"Assets","M41","<EMPTY>","N","Date",null,"Assets","M41","<EMPTY>","N","Date",null,"Assets","M41","<EMPTY>","N","Date"]
["Assets","M42","<EMPTY>","N","Date",null,"Assets","M42","<EMPTY>","N","Date",null,"Assets","M42","<EMPTY>","N","Date",null,"Assets","M42","<EMPTY>","N","Date"]
["Assets","M43"," ","Y","Date",null,"Assets","M43"," ","Y","Date",null,"Assets","M43"," ","Y","Date",null,"Assets","M43"," ","Y","Date"]
["Assets","M44"," ","Y","Date",null,"Assets","M44"," ","Y","Date",null,"Assets","M44"," ","Y","Date",null,"Assets","M44"," ","Y","Date"]
["Assets","M45"," ","Y","Date",null,"Assets","M45"," ","Y","Date",null,"Assets","M45"," ","Y","Date",null,"Assets","M45"," ","Y","Date"]
["Assets","M46"," ","Y","Date",null,"Assets","M46"," ","Y","Date",null,"Assets","M46"," ","Y","Date",null,"Assets","M46"," ","Y","Date"]
["Assets","M47"," ","Y","Date",null,"Assets","M47"," ","Y","Date",null,"Assets","M47"," ","Y","Date",null,"Assets","M47"," ","Y","Date"]
["Assets","M48"," ","Y","Date",null,"Assets","M48"," ","Y","Date",null,"Assets","M48"," ","Y","Date",null,"Assets","M48"," ","Y","Date"]
["Assets","M58","<EMPTY>","N","Date",null,"Assets","M58","<EMPTY>","N","Date",null,"Assets","M58","2022-01-05","Y","Date",null,"Assets","M58","<EMPTY>","N","Date"]
["Assets","M59","<EMPTY>","N","Date",null,"Assets","M59","<EMPTY>","N","Date",null,"Assets","M59","<EMPTY>","N","Date",null,"Assets","M59","<EMPTY>","N","Date"]
["Budget","B48","HEALTH","Y","String",null,"Budget","B48","Health","Y","String",null,"Budget","B48","Health","Y","String",null,"Budget","B48","EVERYTHING","Y","String"]
["Budget","B61","UTILITIES","Y","String",null,"Budget","B61","UTILITIES","Y","String",null,"Budget","B61","UTILITIES","Y","String",null,"Budget","B61","N/A","Y","String"]
["Budget","B73","PERSONAL","Y","String",null,"Budget","B73","MISCELLANEOUS","Y","String",null,"Budget","B73","MISCELLANEOUS","Y","String",null,"Budget","B73","N/A","Y","String"]
["Budget","B86","FOOD & DRINK","Y","String",null,"Budget","B86","FOOD & DRINK","Y","String",null,"Budget","B86","FOOD & DRINK","Y","String",null,"Budget","B86","N/A","Y","String"]
["Budget","B99","SUBSCRIPTIONS","Y","String",null,"Budget","B99","SUBSCRIPTIONS","Y","String",null,"Budget","B99","SUBSCRIPTIONS","Y","String",null,"Budget","B99","N/A","Y","String"]
["Budget","B113","MISCELLANEOUS","Y","String",null,"Budget","B113","N/A","Y","String",null,"Budget","B113","PERSONAL","Y","String",null,"Budget","B113","N/A","Y","String"]
["Budget","B127","N/A","Y","String",null,"Budget","B127","N/A","Y","String",null,"Budget","B127","N/A","Y","String",null,"Budget","B127","N/A","Y","String"]
["Budget","B141","N/A","Y","String",null,"Budget","B141","N/A","Y","String",null,"Budget","B141","N/A","Y","String",null,"Budget","B141","N/A","Y","String"]
["Budget","B155","N/A","Y","String",null,"Budget","B155","N/A","Y","String",null,"Budget","B155","N/A","Y","String",null,"Budget","B155","N/A","Y","String"]
["Budget","C49","Doctor Visits","Y","String",null,"Budget","C49","Perscriptions","Y","String",null,"Budget","C49","Doctor & Dentist Visits","Y","String",null,"Budget","C49","All","Y","String"]
["Budget","C50","Dentist Visits","Y","String",null,"Budget","C50","Doctor Visits","Y","String",null,"Budget","C50","Eye exams","Y","String",null,"Budget","C50","Other","Y","String"]
["Budget","C51","Prescription Drugs","Y","String",null,"Budget","C51","Dentist Visits","Y","String",null,"Budget","C51","Eye glasses","Y","String",null,"Budget","C51","Other ","Y","String"]
["Budget","C52","OTC Drugs","Y","String",null,"Budget","C52","Other ","Y","String",null,"Budget","C52","Prescription ","Y","String",null,"Budget","C52","Other ","Y","String"]
["Budget","C53","Doctor & Dentist Visits","Y","String",null,"Budget","C53","Other ","Y","String",null,"Budget","C53","OTC Drugs","Y","String",null,"Budget","C53","Other ","Y","String"]
["Budget","C54","Other","Y","String",null,"Budget","C54","Other ","Y","String",null,"Budget","C54","Dental Visits","Y","String",null,"Budget","C54","Other ","Y","String"]
["Budget","C55","Other","Y","String",null,"Budget","C55","Other ","Y","String",null,"Budget","C55","Other ","Y","String",null,"Budget","C55","Other ","Y","String"]
["Budget","C56","Eye exams","Y","String",null,"Budget","C56","Other","Y","String",null,"Budget","C56","Other","Y","String",null,"Budget","C56","Other","Y","String"]
["Budget","C57","Eye glasses","Y","String",null,"Budget","C57","Other ","Y","String",null,"Budget","C57","Other ","Y","String",null,"Budget","C57","Other ","Y","String"]
["Budget","C58","Other","Y","String",null,"Budget","C58","Other","Y","String",null,"Budget","C58","Other","Y","String",null,"Budget","C58","Other","Y","String"]
["Budget","C59","Other","Y","String",null,"Budget","C59","Other","Y","String",null,"Budget","C59","Other","Y","String",null,"Budget","C59","Other","Y","String"]
["Budget","C62","Phone - Land","Y","String",null,"Budget","C62","Cell Phone","Y","String",null,"Budget","C62","Phone Cell 1","Y","String",null,"Budget","C62","Other","Y","String"]
["Budget","C63","Phone Cell 1","Y","String",null,"Budget","C63","Other","Y","String",null,"Budget","C63","Phone Cell 2","Y","String",null,"Budget","C63","Other","Y","String"]
["Budget","C64","Phone - Cell 2","Y","String",null,"Budget","C64","Other","Y","String",null,"Budget","C64","Other","Y","String",null,"Budget","C64","Other ","Y","String"]
["Budget","C65","Other","Y","String",null,"Budget","C65","Other","Y","String",null,"Budget","C65","Other","Y","String",null,"Budget","C65","Other ","Y","String"]
["Budget","C66","Internet","Y","String",null,"Budget","C66","Internet","Y","String",null,"Budget","C66","Internet","Y","String",null,"Budget","C66","Other ","Y","String"]
["Budget","C67","Water","Y","String",null,"Budget","C67","Water","Y","String",null,"Budget","C67","Water","Y","String",null,"Budget","C67","Other ","Y","String"]
["Budget","C68","Sewer","Y","String",null,"Budget","C68","Sewer","Y","String",null,"Budget","C68","Sewer","Y","String",null,"Budget","C68","Other ","Y","String"]
["Budget","C69","Refuse","Y","String",null,"Budget","C69","Refuse","Y","String",null,"Budget","C69","Refuse","Y","String",null,"Budget","C69","Other","Y","String"]
["Budget","C70","Electric","Y","String",null,"Budget","C70","Electric","Y","String",null,"Budget","C70","Electric","Y","String",null,"Budget","C70","Other ","Y","String"]
["Budget","C71","Other","Y","String",null,"Budget","C71","Combined all Utilities","Y","String",null,"Budget","C71","Combined all Utilities","Y","String",null,"Budget","C71","Other","Y","String"]
["Budget","C74","Clothing","Y","String",null,"Budget","C74","Clothing","Y","String",null,"Budget","C74","Charity","Y","String",null,"Budget","C74","Other","Y","String"]
["Budget","C75","Haircuts","Y","String",null,"Budget","C75","Toiletries & Care Products","Y","String",null,"Budget","C75","Other just because","Y","String",null,"Budget","C75","Other","Y","String"]
["Budget","C76","Haircuts","Y","String",null,"Budget","C76","Haircuts","Y","String",null,"Budget","C76","Birthday Gifts","Y","String",null,"Budget","C76","Other ","Y","String"]
["Budget","C77","Massage/Fitness","Y","String",null,"Budget","C77","Other","Y","String",null,"Budget","C77","Christmas Gifts","Y","String",null,"Budget","C77","Other ","Y","String"]
["Budget","C78","Health Club","Y","String",null,"Budget","C78","Other","Y","String",null,"Budget","C78","Pet Supplies and Vet","Y","String",null,"Budget","C78","Other ","Y","String"]
["Budget","C79","Other","Y","String",null,"Budget","C79","Other","Y","String",null,"Budget","C79","Travel","Y","String",null,"Budget","C79","Other ","Y","String"]
["Budget","C80","Other","Y","String",null,"Budget","C80","Other","Y","String",null,"Budget","C80","Entertaining","Y","String",null,"Budget","C80","Other ","Y","String"]
["Budget","C81","Other","Y","String",null,"Budget","C81","Other","Y","String",null,"Budget","C81","Audible","Y","String",null,"Budget","C81","Other","Y","String"]
["Budget","C82","Other","Y","String",null,"Budget","C82","Other","Y","String",null,"Budget","C82","Other","Y","String",null,"Budget","C82","Other ","Y","String"]
["Budget","C83","Other","Y","String",null,"Budget","C83","Other","Y","String",null,"Budget","C83","Other","Y","String",null,"Budget","C83","Other","Y","String"]
["Budget","C84","Other","Y","String",null,"Budget","C84","Other","Y","String",null,"Budget","C84","Other","Y","String",null,"Budget","C84","Other","Y","String"]
["Budget","C87","Groceries","Y","String",null,"Budget","C87","Groceries","Y","String",null,"Budget","C87","Groceries","Y","String",null,"Budget","C87","Other","Y","String"]
["Budget","C88","Eating Out","Y","String",null,"Budget","C88","Eating Out","Y","String",null,"Budget","C88","Eating Out","Y","String",null,"Budget","C88","Other ","Y","String"]
["Budget","C89","Coffee & Bar","Y","String",null,"Budget","C89","Other","Y","String",null,"Budget","C89","Coffee & Bar","Y","String",null,"Budget","C89","Other ","Y","String"]
["Budget","C90","Other","Y","String",null,"Budget","C90","Other","Y","String",null,"Budget","C90","Wine club","Y","String",null,"Budget","C90","Other","Y","String"]
["Budget","C91","Other","Y","String",null,"Budget","C91","Other","Y","String",null,"Budget","C91","Other","Y","String",null,"Budget","C91","Other","Y","String"]
["Budget","C92","Other","Y","String",null,"Budget","C92","Other","Y","String",null,"Budget","C92","Other","Y","String",null,"Budget","C92","Other","Y","String"]
["Budget","C93","Other","Y","String",null,"Budget","C93","Other","Y","String",null,"Budget","C93","Other","Y","String",null,"Budget","C93","Other","Y","String"]
["Budget","C94","Other","Y","String",null,"Budget","C94","Other","Y","String",null,"Budget","C94","Other","Y","String",null,"Budget","C94","Other","Y","String"]
["Budget","C95","Other","Y","String",null,"Budget","C95","Other","Y","String",null,"Budget","C95","Other","Y","String",null,"Budget","C95","Other","Y","String"]
["Budget","C96","Other","Y","String",null,"Budget","C96","Other","Y","String",null,"Budget","C96","Other","Y","String",null,"Budget","C96","Other","Y","String"]
["Budget","C97","Other","Y","String",null,"Budget","C97","Other","Y","String",null,"Budget","C97","Other","Y","String",null,"Budget","C97","Other","Y","String"]
["Budget","C100","News Paper","Y","String",null,"Budget","C100","TV","Y","String",null,"Budget","C100","News Paper","Y","String",null,"Budget","C100","Other","Y","String"]
["Budget","C101","Movies","Y","String",null,"Budget","C101","Music","Y","String",null,"Budget","C101","Movies","Y","String",null,"Budget","C101","Other ","Y","String"]
["Budget","C102","Music","Y","String",null,"Budget","C102","Books","Y","String",null,"Budget","C102","Music","Y","String",null,"Budget","C102","Other ","Y","String"]
["Budget","C103","Public Radio","Y","String",null,"Budget","C103","Misc","Y","String",null,"Budget","C103","Public Radio","Y","String",null,"Budget","C103","Other","Y","String"]
["Budget","C104","NY Times","Y","String",null,"Budget","C104","Gifts","Y","String",null,"Budget","C104","NY Times","Y","String",null,"Budget","C104","Other","Y","String"]
["Budget","C105","DVDs, CDs, MP3s, etc.","Y","String",null,"Budget","C105","Other","Y","String",null,"Budget","C105","DVDs, CDs, MP3s, etc.","Y","String",null,"Budget","C105","Other","Y","String"]
["Budget","C106","Video ","Y","String",null,"Budget","C106","Other","Y","String",null,"Budget","C106","Video subscriptions","Y","String",null,"Budget","C106","Other","Y","String"]
["Budget","C107","Audible books","Y","String",null,"Budget","C107","Other","Y","String",null,"Budget","C107","Audible","Y","String",null,"Budget","C107","Other","Y","String"]
["Budget","C108","Streaming TV","Y","String",null,"Budget","C108","Other","Y","String",null,"Budget","C108","YouTube-TV & HBO ","Y","String",null,"Budget","C108","Other","Y","String"]
["Budget","C109","Other","Y","String",null,"Budget","C109","Other","Y","String",null,"Budget","C109","Other","Y","String",null,"Budget","C109","Other","Y","String"]
["Budget","C110","Other","Y","String",null,"Budget","C110","Other","Y","String",null,"Budget","C110","Other","Y","String",null,"Budget","C110","Other","Y","String"]
["Budget","C111","Other","Y","String",null,"Budget","C111","Other","Y","String",null,"Budget","C111","Other","Y","String",null,"Budget","C111","Other","Y","String"]
["Budget","C114","Charity","Y","String",null,"Budget","C114","Other","Y","String",null,"Budget","C114","Clothing","Y","String",null,"Budget","C114","Other","Y","String"]
["Budget","C115","Fun times","Y","String",null,"Budget","C115","Other","Y","String",null,"Budget","C115","Toiletries & Care Products","Y","String",null,"Budget","C115","Other","Y","String"]
["Budget","C116","Birthday Gifts","Y","String",null,"Budget","C116","Other","Y","String",null,"Budget","C116","Haircuts","Y","String",null,"Budget","C116","Other ","Y","String"]
["Budget","C117","Christmas Gifts","Y","String",null,"Budget","C117","Other","Y","String",null,"Budget","C117","Massage/Fitness","Y","String",null,"Budget","C117","Other","Y","String"]
["Budget","C118","Other","Y","String",null,"Budget","C118","Other","Y","String",null,"Budget","C118","Health Club","Y","String",null,"Budget","C118","Other","Y","String"]
["Budget","C119","Other","Y","String",null,"Budget","C119","Other ","Y","String",null,"Budget","C119","Other ","Y","String",null,"Budget","C119","Other","Y","String"]
["Budget","C120","Other","Y","String",null,"Budget","C120","Other","Y","String",null,"Budget","C120","Other","Y","String",null,"Budget","C120","Other","Y","String"]
["Budget","C121","Other","Y","String",null,"Budget","C121","Other","Y","String",null,"Budget","C121","Other","Y","String",null,"Budget","C121","Other","Y","String"]
["Budget","C122","Other","Y","String",null,"Budget","C122","Other","Y","String",null,"Budget","C122","Other","Y","String",null,"Budget","C122","Other ","Y","String"]
["Budget","C123","Other","Y","String",null,"Budget","C123","Other","Y","String",null,"Budget","C123","Other","Y","String",null,"Budget","C123","Other","Y","String"]
["Budget","C124","Other","Y","String",null,"Budget","C124","Other","Y","String",null,"Budget","C124","Other","Y","String",null,"Budget","C124","Other","Y","String"]
["Budget","C125","Other","Y","String",null,"Budget","C125","Other","Y","String",null,"Budget","C125","Other","Y","String",null,"Budget","C125","Other","Y","String"]
["Budget","C128","Other","Y","String",null,"Budget","C128","Other ","Y","String",null,"Budget","C128","Other","Y","String",null,"Budget","C128","Other","Y","String"]
["Budget","C129","Other","Y","String",null,"Budget","C129","Other","Y","String",null,"Budget","C129","Other","Y","String",null,"Budget","C129","Other","Y","String"]
["Budget","C130","Other","Y","String",null,"Budget","C130","Other","Y","String",null,"Budget","C130","Other","Y","String",null,"Budget","C130","Other ","Y","String"]
["Budget","C131","Other","Y","String",null,"Budget","C131","Other","Y","String",null,"Budget","C131","Other","Y","String",null,"Budget","C131","Other","Y","String"]
["Budget","C132","Other","Y","String",null,"Budget","C132","Other","Y","String",null,"Budget","C132","Other","Y","String",null,"Budget","C132","Other","Y","String"]
["Budget","C133","Other","Y","String",null,"Budget","C133","Other","Y","String",null,"Budget","C133","Other","Y","String",null,"Budget","C133","Other","Y","String"]
["Budget","C134","Other ","Y","String",null,"Budget","C134","Other ","Y","String",null,"Budget","C134","Other ","Y","String",null,"Budget","C134","Other","Y","String"]
["Budget","C135","Other","Y","String",null,"Budget","C135","Other","Y","String",null,"Budget","C135","Other","Y","String",null,"Budget","C135","Other","Y","String"]
["Budget","C136","Other","Y","String",null,"Budget","C136","Other","Y","String",null,"Budget","C136","Other","Y","String",null,"Budget","C136","Other ","Y","String"]
["Budget","C137","Other","Y","String",null,"Budget","C137","Other","Y","String",null,"Budget","C137","Other","Y","String",null,"Budget","C137","Other","Y","String"]
["Budget","C138","Other","Y","String",null,"Budget","C138","Other","Y","String",null,"Budget","C138","Other","Y","String",null,"Budget","C138","Other","Y","String"]
["Budget","C139","Other","Y","String",null,"Budget","C139","Other","Y","String",null,"Budget","C139","Other","Y","String",null,"Budget","C139","Other","Y","String"]
["Budget","C142","Other","Y","String",null,"Budget","C142","Other","Y","String",null,"Budget","C142","Other","Y","String",null,"Budget","C142","Other","Y","String"]
["Budget","C143","Other","Y","String",null,"Budget","C143","Other","Y","String",null,"Budget","C143","Other","Y","String",null,"Budget","C143","Other","Y","String"]
["Budget","C144","Other","Y","String",null,"Budget","C144","Other","Y","String",null,"Budget","C144","Other","Y","String",null,"Budget","C144","Other ","Y","String"]
["Budget","C145","Other","Y","String",null,"Budget","C145","Other","Y","String",null,"Budget","C145","Other","Y","String",null,"Budget","C145","Other","Y","String"]
["Budget","C146","Other","Y","String",null,"Budget","C146","Other","Y","String",null,"Budget","C146","Other","Y","String",null,"Budget","C146","Other","Y","String"]
["Budget","C147","Other","Y","String",null,"Budget","C147","Other","Y","String",null,"Budget","C147","Other","Y","String",null,"Budget","C147","Other","Y","String"]
["Budget","C148","Other ","Y","String",null,"Budget","C148","Other","Y","String",null,"Budget","C148","Other","Y","String",null,"Budget","C148","Other","Y","String"]
["Budget","C149","Other","Y","String",null,"Budget","C149","Other","Y","String",null,"Budget","C149","Other","Y","String",null,"Budget","C149","Other","Y","String"]
["Budget","C150","Other","Y","String",null,"Budget","C150","Other ","Y","String",null,"Budget","C150","Other","Y","String",null,"Budget","C150","Other ","Y","String"]
["Budget","C151","Other","Y","String",null,"Budget","C151","Other","Y","String",null,"Budget","C151","Other","Y","String",null,"Budget","C151","Other","Y","String"]
["Budget","C152","Other","Y","String",null,"Budget","C152","Other","Y","String",null,"Budget","C152","Other","Y","String",null,"Budget","C152","Other","Y","String"]
["Budget","C153","Other","Y","String",null,"Budget","C153","Other","Y","String",null,"Budget","C153","Other","Y","String",null,"Budget","C153","Other","Y","String"]
["Budget","C156","Other","Y","String",null,"Budget","C156","Other","Y","String",null,"Budget","C156","Other","Y","String",null,"Budget","C156","Other","Y","String"]
["Budget","C157","Other","Y","String",null,"Budget","C157","Other","Y","String",null,"Budget","C157","Other","Y","String",null,"Budget","C157","Other","Y","String"]
["Budget","C158","Other","Y","String",null,"Budget","C158","Other","Y","String",null,"Budget","C158","Other","Y","String",null,"Budget","C158","Other ","Y","String"]
["Budget","C159","Other","Y","String",null,"Budget","C159","Other","Y","String",null,"Budget","C159","Other","Y","String",null,"Budget","C159","Other","Y","String"]
["Budget","C160","Other","Y","String",null,"Budget","C160","Other","Y","String",null,"Budget","C160","Other","Y","String",null,"Budget","C160","Other","Y","String"]
["Budget","C161","Other","Y","String",null,"Budget","C161","Other","Y","String",null,"Budget","C161","Other","Y","String",null,"Budget","C161","Other","Y","String"]
["Budget","C162","Other","Y","String",null,"Budget","C162","Other","Y","String",null,"Budget","C162","Other","Y","String",null,"Budget","C162","Other","Y","String"]
["Budget","C163","Other","Y","String",null,"Budget","C163","Other","Y","String",null,"Budget","C163","Other","Y","String",null,"Budget","C163","Other","Y","String"]
["Budget","C164","Other","Y","String",null,"Budget","C164","Other","Y","String",null,"Budget","C164","Other","Y","String",null,"Budget","C164","Other","Y","String"]
["Budget","C165","Other","Y","String",null,"Budget","C165","Other","Y","String",null,"Budget","C165","Other","Y","String",null,"Budget","C165","Other","Y","String"]
["Budget","C166","Other","Y","String",null,"Budget","C166","Other","Y","String",null,"Budget","C166","Other","Y","String",null,"Budget","C166","Other","Y","String"]
["Budget","C167","Other","Y","String",null,"Budget","C167","Other","Y","String",null,"Budget","C167","Other","Y","String",null,"Budget","C167","Other","Y","String"]
["Budget","C168","Other","Y","String",null,"Budget","C168","Other","Y","String",null,"Budget","C168","Other","Y","String",null,"Budget","C168","Other","Y","String"]
["Budget","C169","Other","Y","String",null,"Budget","C169","Other","Y","String",null,"Budget","C169","Other","Y","String",null,"Budget","C169","Other","Y","String"]
["Budget","D49",75,"Y","Dollar",null,"Budget","D49",45,"Y","Dollar",null,"Budget","D49",1000,"Y","Dollar",null,"Budget","D49",3484,"Y","Dollar"]
["Budget","D50",400,"Y","Dollar",null,"Budget","D50",40,"Y","Dollar",null,"Budget","D50",200,"Y","Dollar",null,"Budget","D50",0,"Y","Dollar"]
["Budget","D51",100,"Y","Dollar",null,"Budget","D51",45,"Y","Dollar",null,"Budget","D51",300,"Y","Dollar",null,"Budget","D51",0,"Y","Dollar"]
["Budget","D52",130,"Y","Dollar",null,"Budget","D52",0,"Y","Dollar",null,"Budget","D52",235,"Y","Dollar",null,"Budget","D52",0,"Y","Dollar"]
["Budget","D53",1000,"Y","Dollar",null,"Budget","D53",0,"Y","Dollar",null,"Budget","D53",80,"Y","Dollar",null,"Budget","D53",0,"Y","Dollar"]
["Budget","D54",0,"Y","Dollar",null,"Budget","D54",0,"Y","Dollar",null,"Budget","D54",150,"Y","Dollar",null,"Budget","D54",0,"Y","Dollar"]
["Budget","D55",0,"Y","Dollar",null,"Budget","D55",0,"Y","Dollar",null,"Budget","D55",0,"Y","Dollar",null,"Budget","D55",0,"Y","Dollar"]
["Budget","D56",200,"Y","Dollar",null,"Budget","D56",0,"Y","Dollar",null,"Budget","D56",0,"Y","Dollar",null,"Budget","D56",0,"Y","Dollar"]
["Budget","D57",350,"Y","Dollar",null,"Budget","D57",0,"Y","Dollar",null,"Budget","D57",0,"Y","Dollar",null,"Budget","D57",0,"Y","Dollar"]
["Budget","D58",0,"Y","Dollar",null,"Budget","D58",0,"Y","Dollar",null,"Budget","D58",0,"Y","Dollar",null,"Budget","D58",0,"Y","Dollar"]
["Budget","D59",0,"Y","Dollar",null,"Budget","D59",0,"Y","Dollar",null,"Budget","D59",0,"Y","Dollar",null,"Budget","D59",0,"Y","Dollar"]
["Budget","D62",0,"Y","Dollar",null,"Budget","D62",85,"Y","Dollar",null,"Budget","D62",50,"Y","Dollar",null,"Budget","D62",0,"Y","Dollar"]
["Budget","D63",150,"Y","Dollar",null,"Budget","D63",0,"Y","Dollar",null,"Budget","D63",150,"Y","Dollar",null,"Budget","D63",0,"Y","Dollar"]
["Budget","D64",50,"Y","Dollar",null,"Budget","D64",0,"Y","Dollar",null,"Budget","D64",50,"Y","Dollar",null,"Budget","D64",0,"Y","Dollar"]
["Budget","D65",0,"Y","Dollar",null,"Budget","D65",0,"Y","Dollar",null,"Budget","D65",100,"Y","Dollar",null,"Budget","D65",0,"Y","Dollar"]
["Budget","D66",80,"Y","Dollar",null,"Budget","D66",65,"Y","Dollar",null,"Budget","D66",125,"Y","Dollar",null,"Budget","D66",0,"Y","Dollar"]
["Budget","D67",45,"Y","Dollar",null,"Budget","D67",0,"Y","Dollar",null,"Budget","D67",0,"Y","Dollar",null,"Budget","D67",0,"Y","Dollar"]
["Budget","D68",25,"Y","Dollar",null,"Budget","D68",0,"Y","Dollar",null,"Budget","D68",0,"Y","Dollar",null,"Budget","D68",0,"Y","Dollar"]
["Budget","D69",45,"Y","Dollar",null,"Budget","D69",0,"Y","Dollar",null,"Budget","D69",0,"Y","Dollar",null,"Budget","D69",0,"Y","Dollar"]
["Budget","D70",125,"Y","Dollar",null,"Budget","D70",0,"Y","Dollar",null,"Budget","D70",0,"Y","Dollar",null,"Budget","D70",0,"Y","Dollar"]
["Budget","D71",0,"Y","Dollar",null,"Budget","D71",200,"Y","Dollar",null,"Budget","D71",475,"Y","Dollar",null,"Budget","D71",0,"Y","Dollar"]
["Budget","D74",200,"Y","Dollar",null,"Budget","D74",400,"Y","Dollar",null,"Budget","D74",800,"Y","Dollar",null,"Budget","D74",0,"Y","Dollar"]
["Budget","D75",50,"Y","Dollar",null,"Budget","D75",80,"Y","Dollar",null,"Budget","D75",250,"Y","Dollar",null,"Budget","D75",0,"Y","Dollar"]
["Budget","D76",125,"Y","Dollar",null,"Budget","D76",60,"Y","Dollar",null,"Budget","D76",4000,"Y","Dollar",null,"Budget","D76",0,"Y","Dollar"]
["Budget","D77",130,"Y","Dollar",null,"Budget","D77",0,"Y","Dollar",null,"Budget","D77",4000,"Y","Dollar",null,"Budget","D77",0,"Y","Dollar"]
["Budget","D78",260,"Y","Dollar",null,"Budget","D78",0,"Y","Dollar",null,"Budget","D78",200,"Y","Dollar",null,"Budget","D78",0,"Y","Dollar"]
["Budget","D79",0,"Y","Dollar",null,"Budget","D79",0,"Y","Dollar",null,"Budget","D79",30000,"Y","Dollar",null,"Budget","D79",0,"Y","Dollar"]
["Budget","D80",0,"Y","Dollar",null,"Budget","D80",0,"Y","Dollar",null,"Budget","D80",1100,"Y","Dollar",null,"Budget","D80",0,"Y","Dollar"]
["Budget","D81",0,"Y","Dollar",null,"Budget","D81",0,"Y","Dollar",null,"Budget","D81",16,"Y","Dollar",null,"Budget","D81",0,"Y","Dollar"]
["Budget","D82",0,"Y","Dollar",null,"Budget","D82",0,"Y","Dollar",null,"Budget","D82",0,"Y","Dollar",null,"Budget","D82",0,"Y","Dollar"]
["Budget","D83",0,"Y","Dollar",null,"Budget","D83",0,"Y","Dollar",null,"Budget","D83",0,"Y","Dollar",null,"Budget","D83",0,"Y","Dollar"]
["Budget","D84",0,"Y","Dollar",null,"Budget","D84",0,"Y","Dollar",null,"Budget","D84",0,"Y","Dollar",null,"Budget","D84",0,"Y","Dollar"]
["Budget","D87",450,"Y","Dollar",null,"Budget","D87",180,"Y","Dollar",null,"Budget","D87",600,"Y","Dollar",null,"Budget","D87",0,"Y","Dollar"]
["Budget","D88",700,"Y","Dollar",null,"Budget","D88",150,"Y","Dollar",null,"Budget","D88",750,"Y","Dollar",null,"Budget","D88",0,"Y","Dollar"]
["Budget","D89",190,"Y","Dollar",null,"Budget","D89",5,"Y","Dollar",null,"Budget","D89",35,"Y","Dollar",null,"Budget","D89",0,"Y","Dollar"]
["Budget","D90",0,"Y","Dollar",null,"Budget","D90",0,"Y","Dollar",null,"Budget","D90",200,"Y","Dollar",null,"Budget","D90",0,"Y","Dollar"]
["Budget","D91",0,"Y","Dollar",null,"Budget","D91",0,"Y","Dollar",null,"Budget","D91",0,"Y","Dollar",null,"Budget","D91",0,"Y","Dollar"]
["Budget","D92",0,"Y","Dollar",null,"Budget","D92",0,"Y","Dollar",null,"Budget","D92",0,"Y","Dollar",null,"Budget","D92",0,"Y","Dollar"]
["Budget","D93",0,"Y","Dollar",null,"Budget","D93",0,"Y","Dollar",null,"Budget","D93",0,"Y","Dollar",null,"Budget","D93",0,"Y","Dollar"]
["Budget","D94",0,"Y","Dollar",null,"Budget","D94",0,"Y","Dollar",null,"Budget","D94",0,"Y","Dollar",null,"Budget","D94",0,"Y","Dollar"]
["Budget","D95",0,"Y","Dollar",null,"Budget","D95",0,"Y","Dollar",null,"Budget","D95",0,"Y","Dollar",null,"Budget","D95",0,"Y","Dollar"]
["Budget","D96",0,"Y","Dollar",null,"Budget","D96",0,"Y","Dollar",null,"Budget","D96",0,"Y","Dollar",null,"Budget","D96",0,"Y","Dollar"]
["Budget","D97",0,"Y","Dollar",null,"Budget","D97",0,"Y","Dollar",null,"Budget","D97",0,"Y","Dollar",null,"Budget","D97",0,"Y","Dollar"]
["Budget","D100",12,"Y","Dollar",null,"Budget","D100",60,"Y","Dollar",null,"Budget","D100",12,"Y","Dollar",null,"Budget","D100",0,"Y","Dollar"]
["Budget","D101",70,"Y","Dollar",null,"Budget","D101",15,"Y","Dollar",null,"Budget","D101",70,"Y","Dollar",null,"Budget","D101",0,"Y","Dollar"]
["Budget","D102",15,"Y","Dollar",null,"Budget","D102",11,"Y","Dollar",null,"Budget","D102",15,"Y","Dollar",null,"Budget","D102",0,"Y","Dollar"]
["Budget","D103",120,"Y","Dollar",null,"Budget","D103",17,"Y","Dollar",null,"Budget","D103",120,"Y","Dollar",null,"Budget","D103",0,"Y","Dollar"]
["Budget","D104",15,"Y","Dollar",null,"Budget","D104",500,"Y","Dollar",null,"Budget","D104",15,"Y","Dollar",null,"Budget","D104",0,"Y","Dollar"]
["Budget","D105",0,"Y","Dollar",null,"Budget","D105",0,"Y","Dollar",null,"Budget","D105",0,"Y","Dollar",null,"Budget","D105",0,"Y","Dollar"]
["Budget","D106",20,"Y","Dollar",null,"Budget","D106",0,"Y","Dollar",null,"Budget","D106",20,"Y","Dollar",null,"Budget","D106",0,"Y","Dollar"]
["Budget","D107",16,"Y","Dollar",null,"Budget","D107",0,"Y","Dollar",null,"Budget","D107",16,"Y","Dollar",null,"Budget","D107",0,"Y","Dollar"]
["Budget","D108",120,"Y","Dollar",null,"Budget","D108",0,"Y","Dollar",null,"Budget","D108",100,"Y","Dollar",null,"Budget","D108",0,"Y","Dollar"]
["Budget","D109",0,"Y","Dollar",null,"Budget","D109",0,"Y","Dollar",null,"Budget","D109",0,"Y","Dollar",null,"Budget","D109",0,"Y","Dollar"]
["Budget","D110",0,"Y","Dollar",null,"Budget","D110",0,"Y","Dollar",null,"Budget","D110",0,"Y","Dollar",null,"Budget","D110",0,"Y","Dollar"]
["Budget","D111",0,"Y","Dollar",null,"Budget","D111",0,"Y","Dollar",null,"Budget","D111",0,"Y","Dollar",null,"Budget","D111",0,"Y","Dollar"]
["Budget","D114",500,"Y","Dollar",null,"Budget","D114",0,"Y","Dollar",null,"Budget","D114",200,"Y","Dollar",null,"Budget","D114",0,"Y","Dollar"]
["Budget","D115",250,"Y","Dollar",null,"Budget","D115",0,"Y","Dollar",null,"Budget","D115",100,"Y","Dollar",null,"Budget","D115",0,"Y","Dollar"]
["Budget","D116",1000,"Y","Dollar",null,"Budget","D116",0,"Y","Dollar",null,"Budget","D116",145,"Y","Dollar",null,"Budget","D116",0,"Y","Dollar"]
["Budget","D117",2500,"Y","Dollar",null,"Budget","D117",0,"Y","Dollar",null,"Budget","D117",130,"Y","Dollar",null,"Budget","D117",0,"Y","Dollar"]
["Budget","D118",0,"Y","Dollar",null,"Budget","D118",0,"Y","Dollar",null,"Budget","D118",260,"Y","Dollar",null,"Budget","D118",0,"Y","Dollar"]
["Budget","D119",0,"Y","Dollar",null,"Budget","D119",0,"Y","Dollar",null,"Budget","D119",0,"Y","Dollar",null,"Budget","D119",0,"Y","Dollar"]
["Budget","D120",0,"Y","Dollar",null,"Budget","D120",0,"Y","Dollar",null,"Budget","D120",0,"Y","Dollar",null,"Budget","D120",0,"Y","Dollar"]
["Budget","D121",0,"Y","Dollar",null,"Budget","D121",0,"Y","Dollar",null,"Budget","D121",0,"Y","Dollar",null,"Budget","D121",0,"Y","Dollar"]
["Budget","D122",0,"Y","Dollar",null,"Budget","D122",0,"Y","Dollar",null,"Budget","D122",0,"Y","Dollar",null,"Budget","D122",0,"Y","Dollar"]
["Budget","D123",0,"Y","Dollar",null,"Budget","D123",0,"Y","Dollar",null,"Budget","D123",0,"Y","Dollar",null,"Budget","D123",0,"Y","Dollar"]
["Budget","D124",0,"Y","Dollar",null,"Budget","D124",0,"Y","Dollar",null,"Budget","D124",0,"Y","Dollar",null,"Budget","D124",0,"Y","Dollar"]
["Budget","D125",0,"Y","Dollar",null,"Budget","D125",0,"Y","Dollar",null,"Budget","D125",0,"Y","Dollar",null,"Budget","D125",0,"Y","Dollar"]
["Budget","D128",0,"Y","Dollar",null,"Budget","D128",0,"Y","Dollar",null,"Budget","D128",0,"Y","Dollar",null,"Budget","D128",0,"Y","Dollar"]
["Budget","D129",0,"Y","Dollar",null,"Budget","D129",0,"Y","Dollar",null,"Budget","D129",0,"Y","Dollar",null,"Budget","D129",0,"Y","Dollar"]
["Budget","D130",0,"Y","Dollar",null,"Budget","D130",0,"Y","Dollar",null,"Budget","D130",0,"Y","Dollar",null,"Budget","D130",0,"Y","Dollar"]
["Budget","D131",0,"Y","Dollar",null,"Budget","D131",0,"Y","Dollar",null,"Budget","D131",0,"Y","Dollar",null,"Budget","D131",0,"Y","Dollar"]
["Budget","D132",0,"Y","Dollar",null,"Budget","D132",0,"Y","Dollar",null,"Budget","D132",0,"Y","Dollar",null,"Budget","D132",0,"Y","Dollar"]
["Budget","D133",0,"Y","Dollar",null,"Budget","D133",0,"Y","Dollar",null,"Budget","D133",0,"Y","Dollar",null,"Budget","D133",0,"Y","Dollar"]
["Budget","D134",0,"Y","Dollar",null,"Budget","D134",0,"Y","Dollar",null,"Budget","D134",0,"Y","Dollar",null,"Budget","D134",0,"Y","Dollar"]
["Budget","D135",0,"Y","Dollar",null,"Budget","D135",0,"Y","Dollar",null,"Budget","D135",0,"Y","Dollar",null,"Budget","D135",0,"Y","Dollar"]
["Budget","D136",0,"Y","Dollar",null,"Budget","D136",0,"Y","Dollar",null,"Budget","D136",0,"Y","Dollar",null,"Budget","D136",0,"Y","Dollar"]
["Budget","D137",0,"Y","Dollar",null,"Budget","D137",0,"Y","Dollar",null,"Budget","D137",0,"Y","Dollar",null,"Budget","D137",0,"Y","Dollar"]
["Budget","D138",0,"Y","Dollar",null,"Budget","D138",0,"Y","Dollar",null,"Budget","D138",0,"Y","Dollar",null,"Budget","D138",0,"Y","Dollar"]
["Budget","D139",0,"Y","Dollar",null,"Budget","D139",0,"Y","Dollar",null,"Budget","D139",0,"Y","Dollar",null,"Budget","D139",0,"Y","Dollar"]
["Budget","D142",0,"Y","Dollar",null,"Budget","D142",0,"Y","Dollar",null,"Budget","D142",0,"Y","Dollar",null,"Budget","D142",0,"Y","Dollar"]
["Budget","D143",0,"Y","Dollar",null,"Budget","D143",0,"Y","Dollar",null,"Budget","D143",0,"Y","Dollar",null,"Budget","D143",0,"Y","Dollar"]
["Budget","D144",0,"Y","Dollar",null,"Budget","D144",0,"Y","Dollar",null,"Budget","D144",0,"Y","Dollar",null,"Budget","D144",0,"Y","Dollar"]
["Budget","D145",0,"Y","Dollar",null,"Budget","D145",0,"Y","Dollar",null,"Budget","D145",0,"Y","Dollar",null,"Budget","D145",0,"Y","Dollar"]
["Budget","D146",0,"Y","Dollar",null,"Budget","D146",0,"Y","Dollar",null,"Budget","D146",0,"Y","Dollar",null,"Budget","D146",0,"Y","Dollar"]
["Budget","D147",0,"Y","Dollar",null,"Budget","D147",0,"Y","Dollar",null,"Budget","D147",0,"Y","Dollar",null,"Budget","D147",0,"Y","Dollar"]
["Budget","D148",0,"Y","Dollar",null,"Budget","D148",0,"Y","Dollar",null,"Budget","D148",0,"Y","Dollar",null,"Budget","D148",0,"Y","Dollar"]
["Budget","D149",0,"Y","Dollar",null,"Budget","D149",0,"Y","Dollar",null,"Budget","D149",0,"Y","Dollar",null,"Budget","D149",0,"Y","Dollar"]
["Budget","D150",0,"Y","Dollar",null,"Budget","D150",0,"Y","Dollar",null,"Budget","D150",0,"Y","Dollar",null,"Budget","D150",0,"Y","Dollar"]
["Budget","D151",0,"Y","Dollar",null,"Budget","D151",0,"Y","Dollar",null,"Budget","D151",0,"Y","Dollar",null,"Budget","D151",0,"Y","Dollar"]
["Budget","D152",0,"Y","Dollar",null,"Budget","D152",0,"Y","Dollar",null,"Budget","D152",0,"Y","Dollar",null,"Budget","D152",0,"Y","Dollar"]
["Budget","D153",0,"Y","Dollar",null,"Budget","D153",0,"Y","Dollar",null,"Budget","D153",0,"Y","Dollar",null,"Budget","D153",0,"Y","Dollar"]
["Budget","D156",0,"Y","Dollar",null,"Budget","D156",0,"Y","Dollar",null,"Budget","D156",0,"Y","Dollar",null,"Budget","D156",0,"Y","Dollar"]
["Budget","D157",0,"Y","Dollar",null,"Budget","D157",0,"Y","Dollar",null,"Budget","D157",0,"Y","Dollar",null,"Budget","D157",0,"Y","Dollar"]
["Budget","D158",0,"Y","Dollar",null,"Budget","D158",0,"Y","Dollar",null,"Budget","D158",0,"Y","Dollar",null,"Budget","D158",0,"Y","Dollar"]
["Budget","D159",0,"Y","Dollar",null,"Budget","D159",0,"Y","Dollar",null,"Budget","D159",0,"Y","Dollar",null,"Budget","D159",0,"Y","Dollar"]
["Budget","D160",0,"Y","Dollar",null,"Budget","D160",0,"Y","Dollar",null,"Budget","D160",0,"Y","Dollar",null,"Budget","D160",0,"Y","Dollar"]
["Budget","D161",0,"Y","Dollar",null,"Budget","D161",0,"Y","Dollar",null,"Budget","D161",0,"Y","Dollar",null,"Budget","D161",0,"Y","Dollar"]
["Budget","D162",0,"Y","Dollar",null,"Budget","D162",0,"Y","Dollar",null,"Budget","D162",0,"Y","Dollar",null,"Budget","D162",0,"Y","Dollar"]
["Budget","D163",0,"Y","Dollar",null,"Budget","D163",0,"Y","Dollar",null,"Budget","D163",0,"Y","Dollar",null,"Budget","D163",0,"Y","Dollar"]
["Budget","D164",0,"Y","Dollar",null,"Budget","D164",0,"Y","Dollar",null,"Budget","D164",0,"Y","Dollar",null,"Budget","D164",0,"Y","Dollar"]
["Budget","D165",0,"Y","Dollar",null,"Budget","D165",0,"Y","Dollar",null,"Budget","D165",0,"Y","Dollar",null,"Budget","D165",0,"Y","Dollar"]
["Budget","D166",0,"Y","Dollar",null,"Budget","D166",0,"Y","Dollar",null,"Budget","D166",0,"Y","Dollar",null,"Budget","D166",0,"Y","Dollar"]
["Budget","D167",0,"Y","Dollar",null,"Budget","D167",0,"Y","Dollar",null,"Budget","D167",0,"Y","Dollar",null,"Budget","D167",0,"Y","Dollar"]
["Budget","D168",0,"Y","Dollar",null,"Budget","D168",0,"Y","Dollar",null,"Budget","D168",0,"Y","Dollar",null,"Budget","D168",0,"Y","Dollar"]
["Budget","D169",0,"Y","Dollar",null,"Budget","D169",0,"Y","Dollar",null,"Budget","D169",0,"Y","Dollar",null,"Budget","D169",0,"Y","Dollar"]
["Budget","E49",4,"Y","Number",null,"Budget","E49",12,"Y","Number",null,"Budget","E49",1,"Y","Number",null,"Budget","E49",12,"Y","Number"]
["Budget","E50",2,"Y","Number",null,"Budget","E50",4,"Y","Number",null,"Budget","E50",2,"Y","Number",null,"Budget","E50",0,"Y","Number"]
["Budget","E51",12,"Y","Number",null,"Budget","E51",2,"Y","Number",null,"Budget","E51",1,"Y","Number",null,"Budget","E51",0,"Y","Number"]
["Budget","E52",12,"Y","Number",null,"Budget","E52",0,"Y","Number",null,"Budget","E52",12,"Y","Number",null,"Budget","E52",0,"Y","Number"]
["Budget","E53",1,"Y","Number",null,"Budget","E53",0,"Y","Number",null,"Budget","E53",12,"Y","Number",null,"Budget","E53",0,"Y","Number"]
["Budget","E54",0,"Y","Number",null,"Budget","E54",0,"Y","Number",null,"Budget","E54",4,"Y","Number",null,"Budget","E54",0,"Y","Number"]
["Budget","E55",0,"Y","Number",null,"Budget","E55",0,"Y","Number",null,"Budget","E55",0,"Y","Number",null,"Budget","E55",0,"Y","Number"]
["Budget","E56",2,"Y","Number",null,"Budget","E56",0,"Y","Number",null,"Budget","E56",0,"Y","Number",null,"Budget","E56",0,"Y","Number"]
["Budget","E57",3,"Y","Number",null,"Budget","E57",0,"Y","Number",null,"Budget","E57",0,"Y","Number",null,"Budget","E57",0,"Y","Number"]
["Budget","E58",0,"Y","Number",null,"Budget","E58",0,"Y","Number",null,"Budget","E58",0,"Y","Number",null,"Budget","E58",0,"Y","Number"]
["Budget","E59",0,"Y","Number",null,"Budget","E59",0,"Y","Number",null,"Budget","E59",0,"Y","Number",null,"Budget","E59",0,"Y","Number"]
["Budget","E62",0,"Y","Number",null,"Budget","E62",12,"Y","Number",null,"Budget","E62",12,"Y","Number",null,"Budget","E62",0,"Y","Number"]
["Budget","E63",12,"Y","Number",null,"Budget","E63",0,"Y","Number",null,"Budget","E63",12,"Y","Number",null,"Budget","E63",0,"Y","Number"]
["Budget","E64",12,"Y","Number",null,"Budget","E64",0,"Y","Number",null,"Budget","E64",0,"Y","Number",null,"Budget","E64",0,"Y","Number"]
["Budget","E65",0,"Y","Number",null,"Budget","E65",0,"Y","Number",null,"Budget","E65",0,"Y","Number",null,"Budget","E65",0,"Y","Number"]
["Budget","E66",12,"Y","Number",null,"Budget","E66",12,"Y","Number",null,"Budget","E66",12,"Y","Number",null,"Budget","E66",0,"Y","Number"]
["Budget","E67",12,"Y","Number",null,"Budget","E67",0,"Y","Number",null,"Budget","E67",0,"Y","Number",null,"Budget","E67",0,"Y","Number"]
["Budget","E68",12,"Y","Number",null,"Budget","E68",0,"Y","Number",null,"Budget","E68",0,"Y","Number",null,"Budget","E68",0,"Y","Number"]
["Budget","E69",12,"Y","Number",null,"Budget","E69",0,"Y","Number",null,"Budget","E69",0,"Y","Number",null,"Budget","E69",0,"Y","Number"]
["Budget","E70",12,"Y","Number",null,"Budget","E70",0,"Y","Number",null,"Budget","E70",0,"Y","Number",null,"Budget","E70",0,"Y","Number"]
["Budget","E71",0,"Y","Number",null,"Budget","E71",12,"Y","Number",null,"Budget","E71",12,"Y","Number",null,"Budget","E71",0,"Y","Number"]
["Budget","E74",12,"Y","Number",null,"Budget","E74",4,"Y","Number",null,"Budget","E74",12,"Y","Number",null,"Budget","E74",0,"Y","Number"]
["Budget","E75",12,"Y","Number",null,"Budget","E75",6,"Y","Number",null,"Budget","E75",12,"Y","Number",null,"Budget","E75",0,"Y","Number"]
["Budget","E76",9,"Y","Number",null,"Budget","E76",12,"Y","Number",null,"Budget","E76",1,"Y","Number",null,"Budget","E76",0,"Y","Number"]
["Budget","E77",12,"Y","Number",null,"Budget","E77",0,"Y","Number",null,"Budget","E77",1,"Y","Number",null,"Budget","E77",0,"Y","Number"]
["Budget","E78",12,"Y","Number",null,"Budget","E78",0,"Y","Number",null,"Budget","E78",6,"Y","Number",null,"Budget","E78",0,"Y","Number"]
["Budget","E79",0,"Y","Number",null,"Budget","E79",0,"Y","Number",null,"Budget","E79",1,"Y","Number",null,"Budget","E79",0,"Y","Number"]
["Budget","E80",0,"Y","Number",null,"Budget","E80",0,"Y","Number",null,"Budget","E80",12,"Y","Number",null,"Budget","E80",0,"Y","Number"]
["Budget","E81",0,"Y","Number",null,"Budget","E81",0,"Y","Number",null,"Budget","E81",12,"Y","Number",null,"Budget","E81",0,"Y","Number"]
["Budget","E82",0,"Y","Number",null,"Budget","E82",0,"Y","Number",null,"Budget","E82",0,"Y","Number",null,"Budget","E82",0,"Y","Number"]
["Budget","E83",0,"Y","Number",null,"Budget","E83",0,"Y","Number",null,"Budget","E83",0,"Y","Number",null,"Budget","E83",0,"Y","Number"]
["Budget","E84",0,"Y","Number",null,"Budget","E84",0,"Y","Number",null,"Budget","E84",0,"Y","Number",null,"Budget","E84",0,"Y","Number"]
["Budget","E87",26,"Y","Number",null,"Budget","E87",24,"Y","Number",null,"Budget","E87",24,"Y","Number",null,"Budget","E87",0,"Y","Number"]
["Budget","E88",12,"Y","Number",null,"Budget","E88",12,"Y","Number",null,"Budget","E88",12,"Y","Number",null,"Budget","E88",0,"Y","Number"]
["Budget","E89",24,"Y","Number",null,"Budget","E89",52,"Y","Number",null,"Budget","E89",24,"Y","Number",null,"Budget","E89",0,"Y","Number"]
["Budget","E90",0,"Y","Number",null,"Budget","E90",0,"Y","Number",null,"Budget","E90",12,"Y","Number",null,"Budget","E90",0,"Y","Number"]
["Budget","E91",0,"Y","Number",null,"Budget","E91",0,"Y","Number",null,"Budget","E91",0,"Y","Number",null,"Budget","E91",0,"Y","Number"]
["Budget","E92",0,"Y","Number",null,"Budget","E92",0,"Y","Number",null,"Budget","E92",0,"Y","Number",null,"Budget","E92",0,"Y","Number"]
["Budget","E93",0,"Y","Number",null,"Budget","E93",0,"Y","Number",null,"Budget","E93",0,"Y","Number",null,"Budget","E93",0,"Y","Number"]
["Budget","E94",0,"Y","Number",null,"Budget","E94",0,"Y","Number",null,"Budget","E94",0,"Y","Number",null,"Budget","E94",0,"Y","Number"]
["Budget","E95",0,"Y","Number",null,"Budget","E95",0,"Y","Number",null,"Budget","E95",0,"Y","Number",null,"Budget","E95",0,"Y","Number"]
["Budget","E96",0,"Y","Number",null,"Budget","E96",0,"Y","Number",null,"Budget","E96",0,"Y","Number",null,"Budget","E96",0,"Y","Number"]
["Budget","E97",0,"Y","Number",null,"Budget","E97",0,"Y","Number",null,"Budget","E97",0,"Y","Number",null,"Budget","E97",0,"Y","Number"]
["Budget","E100",12,"Y","Number",null,"Budget","E100",12,"Y","Number",null,"Budget","E100",12,"Y","Number",null,"Budget","E100",0,"Y","Number"]
["Budget","E101",12,"Y","Number",null,"Budget","E101",12,"Y","Number",null,"Budget","E101",12,"Y","Number",null,"Budget","E101",0,"Y","Number"]
["Budget","E102",12,"Y","Number",null,"Budget","E102",12,"Y","Number",null,"Budget","E102",12,"Y","Number",null,"Budget","E102",0,"Y","Number"]
["Budget","E103",1,"Y","Number",null,"Budget","E103",12,"Y","Number",null,"Budget","E103",1,"Y","Number",null,"Budget","E103",0,"Y","Number"]
["Budget","E104",12,"Y","Number",null,"Budget","E104",1,"Y","Number",null,"Budget","E104",12,"Y","Number",null,"Budget","E104",0,"Y","Number"]
["Budget","E105",0,"Y","Number",null,"Budget","E105",0,"Y","Number",null,"Budget","E105",0,"Y","Number",null,"Budget","E105",0,"Y","Number"]
["Budget","E106",12,"Y","Number",null,"Budget","E106",0,"Y","Number",null,"Budget","E106",12,"Y","Number",null,"Budget","E106",0,"Y","Number"]
["Budget","E107",12,"Y","Number",null,"Budget","E107",0,"Y","Number",null,"Budget","E107",12,"Y","Number",null,"Budget","E107",0,"Y","Number"]
["Budget","E108",12,"Y","Number",null,"Budget","E108",0,"Y","Number",null,"Budget","E108",12,"Y","Number",null,"Budget","E108",0,"Y","Number"]
["Budget","E109",0,"Y","Number",null,"Budget","E109",0,"Y","Number",null,"Budget","E109",0,"Y","Number",null,"Budget","E109",0,"Y","Number"]
["Budget","E110",0,"Y","Number",null,"Budget","E110",0,"Y","Number",null,"Budget","E110",0,"Y","Number",null,"Budget","E110",0,"Y","Number"]
["Budget","E111",0,"Y","Number",null,"Budget","E111",0,"Y","Number",null,"Budget","E111",1,"Y","Number",null,"Budget","E111",0,"Y","Number"]
["Budget","E114",12,"Y","Number",null,"Budget","E114",0,"Y","Number",null,"Budget","E114",12,"Y","Number",null,"Budget","E114",0,"Y","Number"]
["Budget","E115",12,"Y","Number",null,"Budget","E115",0,"Y","Number",null,"Budget","E115",6,"Y","Number",null,"Budget","E115",0,"Y","Number"]
["Budget","E116",1,"Y","Number",null,"Budget","E116",0,"Y","Number",null,"Budget","E116",9,"Y","Number",null,"Budget","E116",0,"Y","Number"]
["Budget","E117",1,"Y","Number",null,"Budget","E117",0,"Y","Number",null,"Budget","E117",12,"Y","Number",null,"Budget","E117",0,"Y","Number"]
["Budget","E118",0,"Y","Number",null,"Budget","E118",0,"Y","Number",null,"Budget","E118",12,"Y","Number",null,"Budget","E118",0,"Y","Number"]
["Budget","E119",0,"Y","Number",null,"Budget","E119",0,"Y","Number",null,"Budget","E119",0,"Y","Number",null,"Budget","E119",0,"Y","Number"]
["Budget","E120",0,"Y","Number",null,"Budget","E120",0,"Y","Number",null,"Budget","E120",0,"Y","Number",null,"Budget","E120",0,"Y","Number"]
["Budget","E121",0,"Y","Number",null,"Budget","E121",0,"Y","Number",null,"Budget","E121",0,"Y","Number",null,"Budget","E121",0,"Y","Number"]
["Budget","E122",0,"Y","Number",null,"Budget","E122",0,"Y","Number",null,"Budget","E122",0,"Y","Number",null,"Budget","E122",0,"Y","Number"]
["Budget","E123",0,"Y","Number",null,"Budget","E123",0,"Y","Number",null,"Budget","E123",0,"Y","Number",null,"Budget","E123",0,"Y","Number"]
["Budget","E124",0,"Y","Number",null,"Budget","E124",0,"Y","Number",null,"Budget","E124",0,"Y","Number",null,"Budget","E124",0,"Y","Number"]
["Budget","E125",0,"Y","Number",null,"Budget","E125",0,"Y","Number",null,"Budget","E125",0,"Y","Number",null,"Budget","E125",0,"Y","Number"]
["Budget","E128",0,"Y","Number",null,"Budget","E128",0,"Y","Number",null,"Budget","E128",0,"Y","Number",null,"Budget","E128",0,"Y","Number"]
["Budget","E129",0,"Y","Number",null,"Budget","E129",0,"Y","Number",null,"Budget","E129",0,"Y","Number",null,"Budget","E129",0,"Y","Number"]
["Budget","E130",0,"Y","Number",null,"Budget","E130",0,"Y","Number",null,"Budget","E130",0,"Y","Number",null,"Budget","E130",0,"Y","Number"]
["Budget","E131",0,"Y","Number",null,"Budget","E131",0,"Y","Number",null,"Budget","E131",0,"Y","Number",null,"Budget","E131",0,"Y","Number"]
["Budget","E132",0,"Y","Number",null,"Budget","E132",0,"Y","Number",null,"Budget","E132",0,"Y","Number",null,"Budget","E132",0,"Y","Number"]
["Budget","E133",0,"Y","Number",null,"Budget","E133",0,"Y","Number",null,"Budget","E133",0,"Y","Number",null,"Budget","E133",0,"Y","Number"]
["Budget","E134",0,"Y","Number",null,"Budget","E134",0,"Y","Number",null,"Budget","E134",0,"Y","Number",null,"Budget","E134",0,"Y","Number"]
["Budget","E135",0,"Y","Number",null,"Budget","E135",0,"Y","Number",null,"Budget","E135",0,"Y","Number",null,"Budget","E135",0,"Y","Number"]
["Budget","E136",0,"Y","Number",null,"Budget","E136",0,"Y","Number",null,"Budget","E136",0,"Y","Number",null,"Budget","E136",0,"Y","Number"]
["Budget","E137",0,"Y","Number",null,"Budget","E137",0,"Y","Number",null,"Budget","E137",0,"Y","Number",null,"Budget","E137",0,"Y","Number"]
["Budget","E138",0,"Y","Number",null,"Budget","E138",0,"Y","Number",null,"Budget","E138",0,"Y","Number",null,"Budget","E138",0,"Y","Number"]
["Budget","E139",0,"Y","Number",null,"Budget","E139",0,"Y","Number",null,"Budget","E139",0,"Y","Number",null,"Budget","E139",0,"Y","Number"]
["Budget","E142",0,"Y","Number",null,"Budget","E142",0,"Y","Number",null,"Budget","E142",0,"Y","Number",null,"Budget","E142",0,"Y","Number"]
["Budget","E143",0,"Y","Number",null,"Budget","E143",0,"Y","Number",null,"Budget","E143",0,"Y","Number",null,"Budget","E143",0,"Y","Number"]
["Budget","E144",0,"Y","Number",null,"Budget","E144",0,"Y","Number",null,"Budget","E144",0,"Y","Number",null,"Budget","E144",0,"Y","Number"]
["Budget","E145",0,"Y","Number",null,"Budget","E145",0,"Y","Number",null,"Budget","E145",0,"Y","Number",null,"Budget","E145",0,"Y","Number"]
["Budget","E146",0,"Y","Number",null,"Budget","E146",0,"Y","Number",null,"Budget","E146",0,"Y","Number",null,"Budget","E146",0,"Y","Number"]
["Budget","E147",0,"Y","Number",null,"Budget","E147",0,"Y","Number",null,"Budget","E147",0,"Y","Number",null,"Budget","E147",0,"Y","Number"]
["Budget","E148",0,"Y","Number",null,"Budget","E148",0,"Y","Number",null,"Budget","E148",0,"Y","Number",null,"Budget","E148",0,"Y","Number"]
["Budget","E149",0,"Y","Number",null,"Budget","E149",0,"Y","Number",null,"Budget","E149",0,"Y","Number",null,"Budget","E149",0,"Y","Number"]
["Budget","E150",0,"Y","Number",null,"Budget","E150",0,"Y","Number",null,"Budget","E150",0,"Y","Number",null,"Budget","E150",0,"Y","Number"]
["Budget","E151",0,"Y","Number",null,"Budget","E151",0,"Y","Number",null,"Budget","E151",0,"Y","Number",null,"Budget","E151",0,"Y","Number"]
["Budget","E152",0,"Y","Number",null,"Budget","E152",0,"Y","Number",null,"Budget","E152",0,"Y","Number",null,"Budget","E152",0,"Y","Number"]
["Budget","E153",0,"Y","Number",null,"Budget","E153",0,"Y","Number",null,"Budget","E153",0,"Y","Number",null,"Budget","E153",0,"Y","Number"]
["Budget","E156",0,"Y","Number",null,"Budget","E156",0,"Y","Number",null,"Budget","E156",0,"Y","Number",null,"Budget","E156",0,"Y","Number"]
["Budget","E157",0,"Y","Number",null,"Budget","E157",0,"Y","Number",null,"Budget","E157",0,"Y","Number",null,"Budget","E157",0,"Y","Number"]
["Budget","E158",0,"Y","Number",null,"Budget","E158",0,"Y","Number",null,"Budget","E158",0,"Y","Number",null,"Budget","E158",0,"Y","Number"]
["Budget","E159",0,"Y","Number",null,"Budget","E159",0,"Y","Number",null,"Budget","E159",0,"Y","Number",null,"Budget","E159",0,"Y","Number"]
["Budget","E160",0,"Y","Number",null,"Budget","E160",0,"Y","Number",null,"Budget","E160",0,"Y","Number",null,"Budget","E160",0,"Y","Number"]
["Budget","E161",0,"Y","Number",null,"Budget","E161",0,"Y","Number",null,"Budget","E161",0,"Y","Number",null,"Budget","E161",0,"Y","Number"]
["Budget","E162",0,"Y","Number",null,"Budget","E162",0,"Y","Number",null,"Budget","E162",0,"Y","Number",null,"Budget","E162",0,"Y","Number"]
["Budget","E163",0,"Y","Number",null,"Budget","E163",0,"Y","Number",null,"Budget","E163",0,"Y","Number",null,"Budget","E163",0,"Y","Number"]
["Budget","E164",0,"Y","Number",null,"Budget","E164",0,"Y","Number",null,"Budget","E164",0,"Y","Number",null,"Budget","E164",0,"Y","Number"]
["Budget","E165",0,"Y","Number",null,"Budget","E165",0,"Y","Number",null,"Budget","E165",0,"Y","Number",null,"Budget","E165",0,"Y","Number"]
["Budget","E166",0,"Y","Number",null,"Budget","E166",0,"Y","Number",null,"Budget","E166",0,"Y","Number",null,"Budget","E166",0,"Y","Number"]
["Budget","E167",0,"Y","Number",null,"Budget","E167",0,"Y","Number",null,"Budget","E167",0,"Y","Number",null,"Budget","E167",0,"Y","Number"]
["Budget","E168",0,"Y","Number",null,"Budget","E168",0,"Y","Number",null,"Budget","E168",0,"Y","Number",null,"Budget","E168",0,"Y","Number"]
["Budget","E169",0,"Y","Number",null,"Budget","E169",0,"Y","Number",null,"Budget","E169",0,"Y","Number",null,"Budget","E169",0,"Y","Number"]
["Budget","F49","Y","Y","String",null,"Budget","F49","Y","Y","String",null,"Budget","F49","Y","Y","String",null,"Budget","F49","Y","Y","String"]
["Budget","F50","Y","Y","String",null,"Budget","F50","Y","Y","String",null,"Budget","F50","N","Y","String",null,"Budget","F50","Y","Y","String"]
["Budget","F51","Y","Y","String",null,"Budget","F51","Y","Y","String",null,"Budget","F51","N","Y","String",null,"Budget","F51","Y","Y","String"]
["Budget","F52","Y","Y","String",null,"Budget","F52","N","Y","String",null,"Budget","F52","N","Y","String",null,"Budget","F52","Y","Y","String"]
["Budget","F53","Y","Y","String",null,"Budget","F53","N","Y","String",null,"Budget","F53","N","Y","String",null,"Budget","F53","Y","Y","String"]
["Budget","F54","Y","Y","String",null,"Budget","F54","N","Y","String",null,"Budget","F54","N","Y","String",null,"Budget","F54","Y","Y","String"]
["Budget","F55","Y","Y","String",null,"Budget","F55","N","Y","String",null,"Budget","F55","N","Y","String",null,"Budget","F55","Y","Y","String"]
["Budget","F56","Y","Y","String",null,"Budget","F56","N","Y","String",null,"Budget","F56","N","Y","String",null,"Budget","F56","Y","Y","String"]
["Budget","F57","Y","Y","String",null,"Budget","F57","N","Y","String",null,"Budget","F57","N","Y","String",null,"Budget","F57","Y","Y","String"]
["Budget","F58","Y","Y","String",null,"Budget","F58","N","Y","String",null,"Budget","F58","N","Y","String",null,"Budget","F58","Y","Y","String"]
["Budget","F59","Y","Y","String",null,"Budget","F59","N","Y","String",null,"Budget","F59","N","Y","String",null,"Budget","F59","Y","Y","String"]
["Budget","F62","Y","Y","String",null,"Budget","F62","Y","Y","String",null,"Budget","F62","Y","Y","String",null,"Budget","F62","Y","Y","String"]
["Budget","F63","Y","Y","String",null,"Budget","F63","Y","Y","String",null,"Budget","F63","Y","Y","String",null,"Budget","F63","Y","Y","String"]
["Budget","F64","Y","Y","String",null,"Budget","F64","Y","Y","String",null,"Budget","F64","Y","Y","String",null,"Budget","F64","Y","Y","String"]
["Budget","F65","Y","Y","String",null,"Budget","F65","Y","Y","String",null,"Budget","F65","Y","Y","String",null,"Budget","F65","Y","Y","String"]
["Budget","F66","Y","Y","String",null,"Budget","F66","Y","Y","String",null,"Budget","F66","Y","Y","String",null,"Budget","F66","Y","Y","String"]
["Budget","F67","Y","Y","String",null,"Budget","F67","Y","Y","String",null,"Budget","F67","Y","Y","String",null,"Budget","F67","Y","Y","String"]
["Budget","F68","Y","Y","String",null,"Budget","F68","Y","Y","String",null,"Budget","F68","Y","Y","String",null,"Budget","F68","Y","Y","String"]
["Budget","F69","Y","Y","String",null,"Budget","F69","Y","Y","String",null,"Budget","F69","Y","Y","String",null,"Budget","F69","Y","Y","String"]
["Budget","F70","Y","Y","String",null,"Budget","F70","Y","Y","String",null,"Budget","F70","Y","Y","String",null,"Budget","F70","Y","Y","String"]
["Budget","F71","N","Y","String",null,"Budget","F71","Y","Y","String",null,"Budget","F71","Y","Y","String",null,"Budget","F71","Y","Y","String"]
["Budget","F74","Y","Y","String",null,"Budget","F74","Y","Y","String",null,"Budget","F74","Y","Y","String",null,"Budget","F74","Y","Y","String"]
["Budget","F75","Y","Y","String",null,"Budget","F75","Y","Y","String",null,"Budget","F75","Y","Y","String",null,"Budget","F75","Y","Y","String"]
["Budget","F76","Y","Y","String",null,"Budget","F76","Y","Y","String",null,"Budget","F76","Y","Y","String",null,"Budget","F76","Y","Y","String"]
["Budget","F77","Y","Y","String",null,"Budget","F77","Y","Y","String",null,"Budget","F77","Y","Y","String",null,"Budget","F77","Y","Y","String"]
["Budget","F78","Y","Y","String",null,"Budget","F78","Y","Y","String",null,"Budget","F78","Y","Y","String",null,"Budget","F78","Y","Y","String"]
["Budget","F79","Y","Y","String",null,"Budget","F79","Y","Y","String",null,"Budget","F79","Y","Y","String",null,"Budget","F79","Y","Y","String"]
["Budget","F80","Y","Y","String",null,"Budget","F80","Y","Y","String",null,"Budget","F80","Y","Y","String",null,"Budget","F80","Y","Y","String"]
["Budget","F81","Y","Y","String",null,"Budget","F81","Y","Y","String",null,"Budget","F81","N","Y","String",null,"Budget","F81","Y","Y","String"]
["Budget","F82","Y","Y","String",null,"Budget","F82","Y","Y","String",null,"Budget","F82","Y","Y","String",null,"Budget","F82","Y","Y","String"]
["Budget","F83","Y","Y","String",null,"Budget","F83","Y","Y","String",null,"Budget","F83","Y","Y","String",null,"Budget","F83","Y","Y","String"]
["Budget","F84","Y","Y","String",null,"Budget","F84","Y","Y","String",null,"Budget","F84","Y","Y","String",null,"Budget","F84","Y","Y","String"]
["Budget","F87","Y","Y","String",null,"Budget","F87","Y","Y","String",null,"Budget","F87","Y","Y","String",null,"Budget","F87","Y","Y","String"]
["Budget","F88","Y","Y","String",null,"Budget","F88","Y","Y","String",null,"Budget","F88","Y","Y","String",null,"Budget","F88","Y","Y","String"]
["Budget","F89","Y","Y","String",null,"Budget","F89","Y","Y","String",null,"Budget","F89","Y","Y","String",null,"Budget","F89","Y","Y","String"]
["Budget","F90","Y","Y","String",null,"Budget","F90","Y","Y","String",null,"Budget","F90","Y","Y","String",null,"Budget","F90","Y","Y","String"]
["Budget","F91","Y","Y","String",null,"Budget","F91","Y","Y","String",null,"Budget","F91","Y","Y","String",null,"Budget","F91","Y","Y","String"]
["Budget","F92","Y","Y","String",null,"Budget","F92","Y","Y","String",null,"Budget","F92","Y","Y","String",null,"Budget","F92","Y","Y","String"]
["Budget","F93","Y","Y","String",null,"Budget","F93","Y","Y","String",null,"Budget","F93","Y","Y","String",null,"Budget","F93","Y","Y","String"]
["Budget","F94","Y","Y","String",null,"Budget","F94","Y","Y","String",null,"Budget","F94","Y","Y","String",null,"Budget","F94","Y","Y","String"]
["Budget","F95","Y","Y","String",null,"Budget","F95","Y","Y","String",null,"Budget","F95","Y","Y","String",null,"Budget","F95","Y","Y","String"]
["Budget","F96","Y","Y","String",null,"Budget","F96","Y","Y","String",null,"Budget","F96","Y","Y","String",null,"Budget","F96","Y","Y","String"]
["Budget","F97","Y","Y","String",null,"Budget","F97","Y","Y","String",null,"Budget","F97","Y","Y","String",null,"Budget","F97","Y","Y","String"]
["Budget","F100","Y","Y","String",null,"Budget","F100","Y","Y","String",null,"Budget","F100","Y","Y","String",null,"Budget","F100","Y","Y","String"]
["Budget","F101","Y","Y","String",null,"Budget","F101","Y","Y","String",null,"Budget","F101","Y","Y","String",null,"Budget","F101","Y","Y","String"]
["Budget","F102","Y","Y","String",null,"Budget","F102","Y","Y","String",null,"Budget","F102","Y","Y","String",null,"Budget","F102","Y","Y","String"]
["Budget","F103","N","Y","String",null,"Budget","F103","Y","Y","String",null,"Budget","F103","N","Y","String",null,"Budget","F103","Y","Y","String"]
["Budget","F104","Y","Y","String",null,"Budget","F104","Y","Y","String",null,"Budget","F104","Y","Y","String",null,"Budget","F104","Y","Y","String"]
["Budget","F105","Y","Y","String",null,"Budget","F105","Y","Y","String",null,"Budget","F105","N","Y","String",null,"Budget","F105","Y","Y","String"]
["Budget","F106","Y","Y","String",null,"Budget","F106","Y","Y","String",null,"Budget","F106","Y","Y","String",null,"Budget","F106","Y","Y","String"]
["Budget","F107","Y","Y","String",null,"Budget","F107","Y","Y","String",null,"Budget","F107","N","Y","String",null,"Budget","F107","Y","Y","String"]
["Budget","F108","Y","Y","String",null,"Budget","F108","Y","Y","String",null,"Budget","F108","Y","Y","String",null,"Budget","F108","Y","Y","String"]
["Budget","F109","Y","Y","String",null,"Budget","F109","Y","Y","String",null,"Budget","F109","N","Y","String",null,"Budget","F109","Y","Y","String"]
["Budget","F110","Y","Y","String",null,"Budget","F110","Y","Y","String",null,"Budget","F110","N","Y","String",null,"Budget","F110","Y","Y","String"]
["Budget","F111","Y","Y","String",null,"Budget","F111","Y","Y","String",null,"Budget","F111","Y","Y","String",null,"Budget","F111","Y","Y","String"]
["Budget","F114","Y","Y","String",null,"Budget","F114","Y","Y","String",null,"Budget","F114","Y","Y","String",null,"Budget","F114","Y","Y","String"]
["Budget","F115","Y","Y","String",null,"Budget","F115","Y","Y","String",null,"Budget","F115","Y","Y","String",null,"Budget","F115","Y","Y","String"]
["Budget","F116","Y","Y","String",null,"Budget","F116","Y","Y","String",null,"Budget","F116","Y","Y","String",null,"Budget","F116","Y","Y","String"]
["Budget","F117","Y","Y","String",null,"Budget","F117","Y","Y","String",null,"Budget","F117","Y","Y","String",null,"Budget","F117","Y","Y","String"]
["Budget","F118","Y","Y","String",null,"Budget","F118","Y","Y","String",null,"Budget","F118","Y","Y","String",null,"Budget","F118","Y","Y","String"]
["Budget","F119","Y","Y","String",null,"Budget","F119","Y","Y","String",null,"Budget","F119","Y","Y","String",null,"Budget","F119","Y","Y","String"]
["Budget","F120","Y","Y","String",null,"Budget","F120","Y","Y","String",null,"Budget","F120","Y","Y","String",null,"Budget","F120","Y","Y","String"]
["Budget","F121","Y","Y","String",null,"Budget","F121","Y","Y","String",null,"Budget","F121","Y","Y","String",null,"Budget","F121","Y","Y","String"]
["Budget","F122","Y","Y","String",null,"Budget","F122","Y","Y","String",null,"Budget","F122","Y","Y","String",null,"Budget","F122","Y","Y","String"]
["Budget","F123","Y","Y","String",null,"Budget","F123","Y","Y","String",null,"Budget","F123","Y","Y","String",null,"Budget","F123","Y","Y","String"]
["Budget","F124","Y","Y","String",null,"Budget","F124","Y","Y","String",null,"Budget","F124","Y","Y","String",null,"Budget","F124","Y","Y","String"]
["Budget","F125","Y","Y","String",null,"Budget","F125","Y","Y","String",null,"Budget","F125","Y","Y","String",null,"Budget","F125","Y","Y","String"]
["Budget","F128","Y","Y","String",null,"Budget","F128","Y","Y","String",null,"Budget","F128","Y","Y","String",null,"Budget","F128","Y","Y","String"]
["Budget","F129","Y","Y","String",null,"Budget","F129","Y","Y","String",null,"Budget","F129","Y","Y","String",null,"Budget","F129","Y","Y","String"]
["Budget","F130","Y","Y","String",null,"Budget","F130","Y","Y","String",null,"Budget","F130","Y","Y","String",null,"Budget","F130","Y","Y","String"]
["Budget","F131","Y","Y","String",null,"Budget","F131","Y","Y","String",null,"Budget","F131","Y","Y","String",null,"Budget","F131","Y","Y","String"]
["Budget","F132","Y","Y","String",null,"Budget","F132","Y","Y","String",null,"Budget","F132","Y","Y","String",null,"Budget","F132","Y","Y","String"]
["Budget","F133","Y","Y","String",null,"Budget","F133","Y","Y","String",null,"Budget","F133","Y","Y","String",null,"Budget","F133","Y","Y","String"]
["Budget","F134","Y","Y","String",null,"Budget","F134","Y","Y","String",null,"Budget","F134","Y","Y","String",null,"Budget","F134","Y","Y","String"]
["Budget","F135","Y","Y","String",null,"Budget","F135","Y","Y","String",null,"Budget","F135","Y","Y","String",null,"Budget","F135","Y","Y","String"]
["Budget","F136","Y","Y","String",null,"Budget","F136","Y","Y","String",null,"Budget","F136","Y","Y","String",null,"Budget","F136","Y","Y","String"]
["Budget","F137","Y","Y","String",null,"Budget","F137","Y","Y","String",null,"Budget","F137","Y","Y","String",null,"Budget","F137","Y","Y","String"]
["Budget","F138","Y","Y","String",null,"Budget","F138","Y","Y","String",null,"Budget","F138","Y","Y","String",null,"Budget","F138","Y","Y","String"]
["Budget","F139","Y","Y","String",null,"Budget","F139","Y","Y","String",null,"Budget","F139","Y","Y","String",null,"Budget","F139","Y","Y","String"]
["Budget","F142","Y","Y","String",null,"Budget","F142","Y","Y","String",null,"Budget","F142","Y","Y","String",null,"Budget","F142","Y","Y","String"]
["Budget","F143","Y","Y","String",null,"Budget","F143","Y","Y","String",null,"Budget","F143","Y","Y","String",null,"Budget","F143","Y","Y","String"]
["Budget","F144","Y","Y","String",null,"Budget","F144","Y","Y","String",null,"Budget","F144","Y","Y","String",null,"Budget","F144","Y","Y","String"]
["Budget","F145","Y","Y","String",null,"Budget","F145","Y","Y","String",null,"Budget","F145","Y","Y","String",null,"Budget","F145","Y","Y","String"]
["Budget","F146","Y","Y","String",null,"Budget","F146","Y","Y","String",null,"Budget","F146","Y","Y","String",null,"Budget","F146","Y","Y","String"]
["Budget","F147","Y","Y","String",null,"Budget","F147","Y","Y","String",null,"Budget","F147","Y","Y","String",null,"Budget","F147","Y","Y","String"]
["Budget","F148","Y","Y","String",null,"Budget","F148","Y","Y","String",null,"Budget","F148","Y","Y","String",null,"Budget","F148","Y","Y","String"]
["Budget","F149","Y","Y","String",null,"Budget","F149","Y","Y","String",null,"Budget","F149","Y","Y","String",null,"Budget","F149","Y","Y","String"]
["Budget","F150","Y","Y","String",null,"Budget","F150","Y","Y","String",null,"Budget","F150","Y","Y","String",null,"Budget","F150","Y","Y","String"]
["Budget","F151","Y","Y","String",null,"Budget","F151","Y","Y","String",null,"Budget","F151","Y","Y","String",null,"Budget","F151","Y","Y","String"]
["Budget","F152","Y","Y","String",null,"Budget","F152","Y","Y","String",null,"Budget","F152","Y","Y","String",null,"Budget","F152","Y","Y","String"]
["Budget","F153","Y","Y","String",null,"Budget","F153","Y","Y","String",null,"Budget","F153","Y","Y","String",null,"Budget","F153","Y","Y","String"]
["Budget","F156","Y","Y","String",null,"Budget","F156","Y","Y","String",null,"Budget","F156","Y","Y","String",null,"Budget","F156","Y","Y","String"]
["Budget","F157","Y","Y","String",null,"Budget","F157","Y","Y","String",null,"Budget","F157","Y","Y","String",null,"Budget","F157","Y","Y","String"]
["Budget","F158","Y","Y","String",null,"Budget","F158","Y","Y","String",null,"Budget","F158","Y","Y","String",null,"Budget","F158","Y","Y","String"]
["Budget","F159","Y","Y","String",null,"Budget","F159","Y","Y","String",null,"Budget","F159","Y","Y","String",null,"Budget","F159","Y","Y","String"]
["Budget","F160","Y","Y","String",null,"Budget","F160","Y","Y","String",null,"Budget","F160","Y","Y","String",null,"Budget","F160","Y","Y","String"]
["Budget","F161","Y","Y","String",null,"Budget","F161","Y","Y","String",null,"Budget","F161","Y","Y","String",null,"Budget","F161","Y","Y","String"]
["Budget","F162","Y","Y","String",null,"Budget","F162","Y","Y","String",null,"Budget","F162","Y","Y","String",null,"Budget","F162","Y","Y","String"]
["Budget","F163","Y","Y","String",null,"Budget","F163","Y","Y","String",null,"Budget","F163","Y","Y","String",null,"Budget","F163","Y","Y","String"]
["Budget","F164","y","Y","String",null,"Budget","F164","Y","Y","String",null,"Budget","F164","Y","Y","String",null,"Budget","F164","Y","Y","String"]
["Budget","F165","y","Y","String",null,"Budget","F165","Y","Y","String",null,"Budget","F165","Y","Y","String",null,"Budget","F165","Y","Y","String"]
["Budget","F166","Y","Y","String",null,"Budget","F166","Y","Y","String",null,"Budget","F166","Y","Y","String",null,"Budget","F166","Y","Y","String"]
["Budget","F167","Y","Y","String",null,"Budget","F167","Y","Y","String",null,"Budget","F167","Y","Y","String",null,"Budget","F167","Y","Y","String"]
["Budget","F168","Y","Y","String",null,"Budget","F168","Y","Y","String",null,"Budget","F168","Y","Y","String",null,"Budget","F168","Y","Y","String"]
["Budget","F169","Y","Y","String",null,"Budget","F169","Y","Y","String",null,"Budget","F169","Y","Y","String",null,"Budget","F169","Y","Y","String"]
["Budget","G49","Required","Y","String",null,"Budget","G49","Required","Y","String",null,"Budget","G49","Required","Y","String",null,"Budget","G49","Optional","Y","String"]
["Budget","G50","Required","Y","String",null,"Budget","G50","Required","Y","String",null,"Budget","G50","Required","Y","String",null,"Budget","G50","Optional","Y","String"]
["Budget","G51","Required","Y","String",null,"Budget","G51","Required","Y","String",null,"Budget","G51","Optional","Y","String",null,"Budget","G51","Optional","Y","String"]
["Budget","G52","Required","Y","String",null,"Budget","G52","Optional","Y","String",null,"Budget","G52","Optional","Y","String",null,"Budget","G52","Optional","Y","String"]
["Budget","G53","Optional","Y","String",null,"Budget","G53","Optional","Y","String",null,"Budget","G53","Optional","Y","String",null,"Budget","G53","Optional","Y","String"]
["Budget","G54","Optional","Y","String",null,"Budget","G54","Optional","Y","String",null,"Budget","G54","Optional","Y","String",null,"Budget","G54","Optional","Y","String"]
["Budget","G55","Optional","Y","String",null,"Budget","G55","Optional","Y","String",null,"Budget","G55","Optional","Y","String",null,"Budget","G55","Optional","Y","String"]
["Budget","G56","Required","Y","String",null,"Budget","G56","Optional","Y","String",null,"Budget","G56","Optional","Y","String",null,"Budget","G56","Optional","Y","String"]
["Budget","G57","Required","Y","String",null,"Budget","G57","Optional","Y","String",null,"Budget","G57","Optional","Y","String",null,"Budget","G57","Optional","Y","String"]
["Budget","G58","Optional","Y","String",null,"Budget","G58","Optional","Y","String",null,"Budget","G58","Optional","Y","String",null,"Budget","G58","Optional","Y","String"]
["Budget","G59","Optional","Y","String",null,"Budget","G59","Optional","Y","String",null,"Budget","G59","Optional","Y","String",null,"Budget","G59","Optional","Y","String"]
["Budget","G62","Optional","Y","String",null,"Budget","G62","Required","Y","String",null,"Budget","G62","Required","Y","String",null,"Budget","G62","Optional","Y","String"]
["Budget","G63","Required","Y","String",null,"Budget","G63","Required","Y","String",null,"Budget","G63","Required","Y","String",null,"Budget","G63","Optional","Y","String"]
["Budget","G64","Required","Y","String",null,"Budget","G64","Required","Y","String",null,"Budget","G64","Required","Y","String",null,"Budget","G64","Optional","Y","String"]
["Budget","G65","Optional","Y","String",null,"Budget","G65","Required","Y","String",null,"Budget","G65","Required","Y","String",null,"Budget","G65","Optional","Y","String"]
["Budget","G66","Required","Y","String",null,"Budget","G66","Required","Y","String",null,"Budget","G66","Required","Y","String",null,"Budget","G66","Optional","Y","String"]
["Budget","G67","Required","Y","String",null,"Budget","G67","Required","Y","String",null,"Budget","G67","Required","Y","String",null,"Budget","G67","Optional","Y","String"]
["Budget","G68","Required","Y","String",null,"Budget","G68","Required","Y","String",null,"Budget","G68","Required","Y","String",null,"Budget","G68","Optional","Y","String"]
["Budget","G69","Required","Y","String",null,"Budget","G69","Required","Y","String",null,"Budget","G69","Required","Y","String",null,"Budget","G69","Optional","Y","String"]
["Budget","G70","Required","Y","String",null,"Budget","G70","Required","Y","String",null,"Budget","G70","Required","Y","String",null,"Budget","G70","Optional","Y","String"]
["Budget","G71","Optional","Y","String",null,"Budget","G71","Required","Y","String",null,"Budget","G71","Required","Y","String",null,"Budget","G71","Optional","Y","String"]
["Budget","G74","Required","Y","String",null,"Budget","G74","Required","Y","String",null,"Budget","G74","Required","Y","String",null,"Budget","G74","Optional","Y","String"]
["Budget","G75","Required","Y","String",null,"Budget","G75","Required","Y","String",null,"Budget","G75","Required","Y","String",null,"Budget","G75","Optional","Y","String"]
["Budget","G76","Required","Y","String",null,"Budget","G76","Required","Y","String",null,"Budget","G76","Required","Y","String",null,"Budget","G76","Optional","Y","String"]
["Budget","G77","Optional","Y","String",null,"Budget","G77","Required","Y","String",null,"Budget","G77","Required","Y","String",null,"Budget","G77","Optional","Y","String"]
["Budget","G78","Optional","Y","String",null,"Budget","G78","Required","Y","String",null,"Budget","G78","Required","Y","String",null,"Budget","G78","Optional","Y","String"]
["Budget","G79","Required","Y","String",null,"Budget","G79","Required","Y","String",null,"Budget","G79","Required","Y","String",null,"Budget","G79","Optional","Y","String"]
["Budget","G80","Required","Y","String",null,"Budget","G80","Required","Y","String",null,"Budget","G80","Required","Y","String",null,"Budget","G80","Optional","Y","String"]
["Budget","G81","Required","Y","String",null,"Budget","G81","Required","Y","String",null,"Budget","G81","Required","Y","String",null,"Budget","G81","Optional","Y","String"]
["Budget","G82","Required","Y","String",null,"Budget","G82","Required","Y","String",null,"Budget","G82","Required","Y","String",null,"Budget","G82","Optional","Y","String"]
["Budget","G83","Required","Y","String",null,"Budget","G83","Required","Y","String",null,"Budget","G83","Required","Y","String",null,"Budget","G83","Optional","Y","String"]
["Budget","G84","Required","Y","String",null,"Budget","G84","Required","Y","String",null,"Budget","G84","Required","Y","String",null,"Budget","G84","Optional","Y","String"]
["Budget","G87","Required","Y","String",null,"Budget","G87","Required","Y","String",null,"Budget","G87","Required","Y","String",null,"Budget","G87","Optional","Y","String"]
["Budget","G88","Optional","Y","String",null,"Budget","G88","Optional","Y","String",null,"Budget","G88","Optional","Y","String",null,"Budget","G88","Optional","Y","String"]
["Budget","G89","Optional","Y","String",null,"Budget","G89","Optional","Y","String",null,"Budget","G89","Optional","Y","String",null,"Budget","G89","Optional","Y","String"]
["Budget","G90","Optional","Y","String",null,"Budget","G90","Optional","Y","String",null,"Budget","G90","Optional","Y","String",null,"Budget","G90","Optional","Y","String"]
["Budget","G91","Optional","Y","String",null,"Budget","G91","Optional","Y","String",null,"Budget","G91","Optional","Y","String",null,"Budget","G91","Optional","Y","String"]
["Budget","G92","Optional","Y","String",null,"Budget","G92","Optional","Y","String",null,"Budget","G92","Optional","Y","String",null,"Budget","G92","Optional","Y","String"]
["Budget","G93","Optional","Y","String",null,"Budget","G93","Optional","Y","String",null,"Budget","G93","Optional","Y","String",null,"Budget","G93","Optional","Y","String"]
["Budget","G94","Optional","Y","String",null,"Budget","G94","Optional","Y","String",null,"Budget","G94","Optional","Y","String",null,"Budget","G94","Optional","Y","String"]
["Budget","G95","Optional","Y","String",null,"Budget","G95","Optional","Y","String",null,"Budget","G95","Optional","Y","String",null,"Budget","G95","Optional","Y","String"]
["Budget","G96","Optional","Y","String",null,"Budget","G96","Optional","Y","String",null,"Budget","G96","Optional","Y","String",null,"Budget","G96","Optional","Y","String"]
["Budget","G97","Optional","Y","String",null,"Budget","G97","Optional","Y","String",null,"Budget","G97","Optional","Y","String",null,"Budget","G97","Optional","Y","String"]
["Budget","G100","Optional","Y","String",null,"Budget","G100","Optional","Y","String",null,"Budget","G100","Optional","Y","String",null,"Budget","G100","Optional","Y","String"]
["Budget","G101","Optional","Y","String",null,"Budget","G101","Optional","Y","String",null,"Budget","G101","Optional","Y","String",null,"Budget","G101","Optional","Y","String"]
["Budget","G102","Optional","Y","String",null,"Budget","G102","Optional","Y","String",null,"Budget","G102","Optional","Y","String",null,"Budget","G102","Optional","Y","String"]
["Budget","G103","Optional","Y","String",null,"Budget","G103","Optional","Y","String",null,"Budget","G103","Optional","Y","String",null,"Budget","G103","Optional","Y","String"]
["Budget","G104","Optional","Y","String",null,"Budget","G104","Optional","Y","String",null,"Budget","G104","Optional","Y","String",null,"Budget","G104","Optional","Y","String"]
["Budget","G105","Optional","Y","String",null,"Budget","G105","Optional","Y","String",null,"Budget","G105","Optional","Y","String",null,"Budget","G105","Optional","Y","String"]
["Budget","G106","Required","Y","String",null,"Budget","G106","Optional","Y","String",null,"Budget","G106","Optional","Y","String",null,"Budget","G106","Optional","Y","String"]
["Budget","G107","Required","Y","String",null,"Budget","G107","Optional","Y","String",null,"Budget","G107","Optional","Y","String",null,"Budget","G107","Optional","Y","String"]
["Budget","G108","Optional","Y","String",null,"Budget","G108","Optional","Y","String",null,"Budget","G108","Optional","Y","String",null,"Budget","G108","Optional","Y","String"]
["Budget","G109","Required","Y","String",null,"Budget","G109","Optional","Y","String",null,"Budget","G109","Optional","Y","String",null,"Budget","G109","Optional","Y","String"]
["Budget","G110","Required","Y","String",null,"Budget","G110","Optional","Y","String",null,"Budget","G110","Optional","Y","String",null,"Budget","G110","Optional","Y","String"]
["Budget","G111","Required","Y","String",null,"Budget","G111","Optional","Y","String",null,"Budget","G111","Optional","Y","String",null,"Budget","G111","Optional","Y","String"]
["Budget","G114","Optional","Y","String",null,"Budget","G114","Required","Y","String",null,"Budget","G114","Optional","Y","String",null,"Budget","G114","Optional","Y","String"]
["Budget","G115","Optional","Y","String",null,"Budget","G115","Required","Y","String",null,"Budget","G115","Required","Y","String",null,"Budget","G115","Optional","Y","String"]
["Budget","G116","Optional","Y","String",null,"Budget","G116","Required","Y","String",null,"Budget","G116","Required","Y","String",null,"Budget","G116","Optional","Y","String"]
["Budget","G117","Optional","Y","String",null,"Budget","G117","Required","Y","String",null,"Budget","G117","Optional","Y","String",null,"Budget","G117","Optional","Y","String"]
["Budget","G118","Optional","Y","String",null,"Budget","G118","Required","Y","String",null,"Budget","G118","Optional","Y","String",null,"Budget","G118","Optional","Y","String"]
["Budget","G119","Optional","Y","String",null,"Budget","G119","Required","Y","String",null,"Budget","G119","Optional","Y","String",null,"Budget","G119","Optional","Y","String"]
["Budget","G120","Optional","Y","String",null,"Budget","G120","Required","Y","String",null,"Budget","G120","Required","Y","String",null,"Budget","G120","Optional","Y","String"]
["Budget","G121","Optional","Y","String",null,"Budget","G121","Required","Y","String",null,"Budget","G121","Required","Y","String",null,"Budget","G121","Optional","Y","String"]
["Budget","G122","Optional","Y","String",null,"Budget","G122","Required","Y","String",null,"Budget","G122","Required","Y","String",null,"Budget","G122","Optional","Y","String"]
["Budget","G123","Optional","Y","String",null,"Budget","G123","Required","Y","String",null,"Budget","G123","Required","Y","String",null,"Budget","G123","Optional","Y","String"]
["Budget","G124","Optional","Y","String",null,"Budget","G124","Required","Y","String",null,"Budget","G124","Optional","Y","String",null,"Budget","G124","Optional","Y","String"]
["Budget","G125","Optional","Y","String",null,"Budget","G125","Required","Y","String",null,"Budget","G125","Required","Y","String",null,"Budget","G125","Optional","Y","String"]
["Budget","G128","Required","Y","String",null,"Budget","G128","Required","Y","String",null,"Budget","G128","Required","Y","String",null,"Budget","G128","Optional","Y","String"]
["Budget","G129","Required","Y","String",null,"Budget","G129","Required","Y","String",null,"Budget","G129","Required","Y","String",null,"Budget","G129","Optional","Y","String"]
["Budget","G130","Required","Y","String",null,"Budget","G130","Required","Y","String",null,"Budget","G130","Required","Y","String",null,"Budget","G130","Optional","Y","String"]
["Budget","G131","Required","Y","String",null,"Budget","G131","Required","Y","String",null,"Budget","G131","Required","Y","String",null,"Budget","G131","Optional","Y","String"]
["Budget","G132","Required","Y","String",null,"Budget","G132","Required","Y","String",null,"Budget","G132","Required","Y","String",null,"Budget","G132","Optional","Y","String"]
["Budget","G133","Required","Y","String",null,"Budget","G133","Required","Y","String",null,"Budget","G133","Required","Y","String",null,"Budget","G133","Optional","Y","String"]
["Budget","G134","Required","Y","String",null,"Budget","G134","Required","Y","String",null,"Budget","G134","Required","Y","String",null,"Budget","G134","Optional","Y","String"]
["Budget","G135","Required","Y","String",null,"Budget","G135","Required","Y","String",null,"Budget","G135","Required","Y","String",null,"Budget","G135","Optional","Y","String"]
["Budget","G136","Required","Y","String",null,"Budget","G136","Required","Y","String",null,"Budget","G136","Required","Y","String",null,"Budget","G136","Optional","Y","String"]
["Budget","G137","Required","Y","String",null,"Budget","G137","Required","Y","String",null,"Budget","G137","Required","Y","String",null,"Budget","G137","Optional","Y","String"]
["Budget","G138","Required","Y","String",null,"Budget","G138","Required","Y","String",null,"Budget","G138","Required","Y","String",null,"Budget","G138","Optional","Y","String"]
["Budget","G139","Required","Y","String",null,"Budget","G139","Required","Y","String",null,"Budget","G139","Required","Y","String",null,"Budget","G139","Optional","Y","String"]
["Budget","G142","Required","Y","String",null,"Budget","G142","Optional","Y","String",null,"Budget","G142","Optional","Y","String",null,"Budget","G142","Optional","Y","String"]
["Budget","G143","Required","Y","String",null,"Budget","G143","Optional","Y","String",null,"Budget","G143","Optional","Y","String",null,"Budget","G143","Optional","Y","String"]
["Budget","G144","Required","Y","String",null,"Budget","G144","Optional","Y","String",null,"Budget","G144","Optional","Y","String",null,"Budget","G144","Optional","Y","String"]
["Budget","G145","Required","Y","String",null,"Budget","G145","Optional","Y","String",null,"Budget","G145","Optional","Y","String",null,"Budget","G145","Optional","Y","String"]
["Budget","G146","Required","Y","String",null,"Budget","G146","Optional","Y","String",null,"Budget","G146","Optional","Y","String",null,"Budget","G146","Optional","Y","String"]
["Budget","G147","Required","Y","String",null,"Budget","G147","Optional","Y","String",null,"Budget","G147","Optional","Y","String",null,"Budget","G147","Optional","Y","String"]
["Budget","G148","Required","Y","String",null,"Budget","G148","Optional","Y","String",null,"Budget","G148","Optional","Y","String",null,"Budget","G148","Optional","Y","String"]
["Budget","G149","Required","Y","String",null,"Budget","G149","Optional","Y","String",null,"Budget","G149","Optional","Y","String",null,"Budget","G149","Optional","Y","String"]
["Budget","G150","Required","Y","String",null,"Budget","G150","Optional","Y","String",null,"Budget","G150","Optional","Y","String",null,"Budget","G150","Optional","Y","String"]
["Budget","G151","Required","Y","String",null,"Budget","G151","Optional","Y","String",null,"Budget","G151","Optional","Y","String",null,"Budget","G151","Optional","Y","String"]
["Budget","G152","Required","Y","String",null,"Budget","G152","Optional","Y","String",null,"Budget","G152","Optional","Y","String",null,"Budget","G152","Optional","Y","String"]
["Budget","G153","Required","Y","String",null,"Budget","G153","Optional","Y","String",null,"Budget","G153","Optional","Y","String",null,"Budget","G153","Optional","Y","String"]
["Budget","G156","Required","Y","String",null,"Budget","G156","Optional","Y","String",null,"Budget","G156","Optional","Y","String",null,"Budget","G156","Optional","Y","String"]
["Budget","G157","Required","Y","String",null,"Budget","G157","Optional","Y","String",null,"Budget","G157","Optional","Y","String",null,"Budget","G157","Optional","Y","String"]
["Budget","G158","Required","Y","String",null,"Budget","G158","Optional","Y","String",null,"Budget","G158","Optional","Y","String",null,"Budget","G158","Optional","Y","String"]
["Budget","G159","Required","Y","String",null,"Budget","G159","Optional","Y","String",null,"Budget","G159","Optional","Y","String",null,"Budget","G159","Optional","Y","String"]
["Budget","G160","Required","Y","String",null,"Budget","G160","Optional","Y","String",null,"Budget","G160","Optional","Y","String",null,"Budget","G160","Optional","Y","String"]
["Budget","G161","Required","Y","String",null,"Budget","G161","Optional","Y","String",null,"Budget","G161","Optional","Y","String",null,"Budget","G161","Optional","Y","String"]
["Budget","G162","Required","Y","String",null,"Budget","G162","Optional","Y","String",null,"Budget","G162","Optional","Y","String",null,"Budget","G162","Optional","Y","String"]
["Budget","G163","Required","Y","String",null,"Budget","G163","Optional","Y","String",null,"Budget","G163","Optional","Y","String",null,"Budget","G163","Optional","Y","String"]
["Budget","G164","Required","Y","String",null,"Budget","G164","Optional","Y","String",null,"Budget","G164","Optional","Y","String",null,"Budget","G164","Optional","Y","String"]
["Budget","G165","Required","Y","String",null,"Budget","G165","Optional","Y","String",null,"Budget","G165","Optional","Y","String",null,"Budget","G165","Optional","Y","String"]
["Budget","G166","Required","Y","String",null,"Budget","G166","Optional","Y","String",null,"Budget","G166","Optional","Y","String",null,"Budget","G166","Optional","Y","String"]
["Budget","G167","Required","Y","String",null,"Budget","G167","Optional","Y","String",null,"Budget","G167","Optional","Y","String",null,"Budget","G167","Optional","Y","String"]
["Budget","G168","Required","Y","String",null,"Budget","G168","Optional","Y","String",null,"Budget","G168","Optional","Y","String",null,"Budget","G168","Optional","Y","String"]
["Budget","G169","Required","Y","String",null,"Budget","G169","Optional","Y","String",null,"Budget","G169","Optional","Y","String",null,"Budget","G169","Optional","Y","String"]
["Budget","J10",0,"Y","Dollar",null,"Budget","J10",0,"Y","Dollar",null,"Budget","J10",0,"Y","Dollar",null,"Budget","J10",0,"Y","Dollar"]
["Budget","J11",0,"Y","Dollar",null,"Budget","J11",0,"Y","Dollar",null,"Budget","J11",0,"Y","Dollar",null,"Budget","J11",0,"Y","Dollar"]
["Budget","J12",0,"Y","Dollar",null,"Budget","J12",0,"Y","Dollar",null,"Budget","J12",0,"Y","Dollar",null,"Budget","J12",0,"Y","Dollar"]
["Budget","J13",0,"Y","Dollar",null,"Budget","J13",0,"Y","Dollar",null,"Budget","J13",0,"Y","Dollar",null,"Budget","J13",0,"Y","Dollar"]
["Budget","J14",0,"Y","Dollar",null,"Budget","J14",0,"Y","Dollar",null,"Budget","J14",0,"Y","Dollar",null,"Budget","J14",0,"Y","Dollar"]
["Budget","J15",0,"Y","Dollar",null,"Budget","J15",0,"Y","Dollar",null,"Budget","J15",0,"Y","Dollar",null,"Budget","J15",0,"Y","Dollar"]
["Budget","J16",0,"Y","Dollar",null,"Budget","J16",0,"Y","Dollar",null,"Budget","J16",0,"Y","Dollar",null,"Budget","J16",0,"Y","Dollar"]
["Budget","J17",0,"Y","Dollar",null,"Budget","J17",0,"Y","Dollar",null,"Budget","J17",0,"Y","Dollar",null,"Budget","J17",0,"Y","Dollar"]
["Budget","J18",0,"Y","Dollar",null,"Budget","J18",0,"Y","Dollar",null,"Budget","J18",0,"Y","Dollar",null,"Budget","J18",0,"Y","Dollar"]
["Budget","J19",0,"Y","Dollar",null,"Budget","J19",0,"Y","Dollar",null,"Budget","J19",0,"Y","Dollar",null,"Budget","J19",0,"Y","Dollar"]
["Budget","J20",-1300,"Y","Dollar",null,"Budget","J20",0,"Y","Dollar",null,"Budget","J20",0,"Y","Dollar",null,"Budget","J20",0,"Y","Dollar"]
["Budget","J23",0,"Y","Dollar",null,"Budget","J23",0,"Y","Dollar",null,"Budget","J23",0,"Y","Dollar",null,"Budget","J23",0,"Y","Dollar"]
["Budget","J24",0,"Y","Dollar",null,"Budget","J24",0,"Y","Dollar",null,"Budget","J24",0,"Y","Dollar",null,"Budget","J24",0,"Y","Dollar"]
["Budget","J25",0,"Y","Dollar",null,"Budget","J25",0,"Y","Dollar",null,"Budget","J25",0,"Y","Dollar",null,"Budget","J25",0,"Y","Dollar"]
["Budget","J26",0,"Y","Dollar",null,"Budget","J26",0,"Y","Dollar",null,"Budget","J26",0,"Y","Dollar",null,"Budget","J26",0,"Y","Dollar"]
["Budget","J27",0,"Y","Dollar",null,"Budget","J27",0,"Y","Dollar",null,"Budget","J27",0,"Y","Dollar",null,"Budget","J27",0,"Y","Dollar"]
["Budget","J28",0,"Y","Dollar",null,"Budget","J28",0,"Y","Dollar",null,"Budget","J28",0,"Y","Dollar",null,"Budget","J28",0,"Y","Dollar"]
["Budget","J29",0,"Y","Dollar",null,"Budget","J29",0,"Y","Dollar",null,"Budget","J29",0,"Y","Dollar",null,"Budget","J29",0,"Y","Dollar"]
["Budget","J30",0,"Y","Dollar",null,"Budget","J30",0,"Y","Dollar",null,"Budget","J30",0,"Y","Dollar",null,"Budget","J30",0,"Y","Dollar"]
["Budget","J31",0,"Y","Dollar",null,"Budget","J31",0,"Y","Dollar",null,"Budget","J31",0,"Y","Dollar",null,"Budget","J31",0,"Y","Dollar"]
["Budget","J32",0,"Y","Dollar",null,"Budget","J32",0,"Y","Dollar",null,"Budget","J32",0,"Y","Dollar",null,"Budget","J32",0,"Y","Dollar"]
["Budget","J33",-800,"Y","Dollar",null,"Budget","J33",-350,"Y","Dollar",null,"Budget","J33",0,"Y","Dollar",null,"Budget","J33",0,"Y","Dollar"]
["Budget","J36",0,"Y","Dollar",null,"Budget","J36",0,"Y","Dollar",null,"Budget","J36",0,"Y","Dollar",null,"Budget","J36",0,"Y","Dollar"]
["Budget","J37",450,"Y","Dollar",null,"Budget","J37",300,"Y","Dollar",null,"Budget","J37",0,"Y","Dollar",null,"Budget","J37",0,"Y","Dollar"]
["Budget","J38",0,"Y","Dollar",null,"Budget","J38",0,"Y","Dollar",null,"Budget","J38",0,"Y","Dollar",null,"Budget","J38",0,"Y","Dollar"]
["Budget","J39",0,"Y","Dollar",null,"Budget","J39",50,"Y","Dollar",null,"Budget","J39",0,"Y","Dollar",null,"Budget","J39",0,"Y","Dollar"]
["Budget","J40",0,"Y","Dollar",null,"Budget","J40",0,"Y","Dollar",null,"Budget","J40",0,"Y","Dollar",null,"Budget","J40",0,"Y","Dollar"]
["Budget","J41",0,"Y","Dollar",null,"Budget","J41",0,"Y","Dollar",null,"Budget","J41",0,"Y","Dollar",null,"Budget","J41",0,"Y","Dollar"]
["Budget","J42",0,"Y","Dollar",null,"Budget","J42",150,"Y","Dollar",null,"Budget","J42",0,"Y","Dollar",null,"Budget","J42",0,"Y","Dollar"]
["Budget","J43",0,"Y","Dollar",null,"Budget","J43",0,"Y","Dollar",null,"Budget","J43",0,"Y","Dollar",null,"Budget","J43",0,"Y","Dollar"]
["Budget","J44",0,"Y","Dollar",null,"Budget","J44",0,"Y","Dollar",null,"Budget","J44",0,"Y","Dollar",null,"Budget","J44",0,"Y","Dollar"]
["Budget","J45",0,"Y","Dollar",null,"Budget","J45",0,"Y","Dollar",null,"Budget","J45",0,"Y","Dollar",null,"Budget","J45",0,"Y","Dollar"]
["Budget","J46",0,"Y","Dollar",null,"Budget","J46",0,"Y","Dollar",null,"Budget","J46",0,"Y","Dollar",null,"Budget","J46",0,"Y","Dollar"]
["Budget","J49",0,"Y","Dollar",null,"Budget","J49",0,"Y","Dollar",null,"Budget","J49",0,"Y","Dollar",null,"Budget","J49",0,"Y","Dollar"]
["Budget","J50",0,"Y","Dollar",null,"Budget","J50",0,"Y","Dollar",null,"Budget","J50",0,"Y","Dollar",null,"Budget","J50",0,"Y","Dollar"]
["Budget","J51",0,"Y","Dollar",null,"Budget","J51",0,"Y","Dollar",null,"Budget","J51",0,"Y","Dollar",null,"Budget","J51",0,"Y","Dollar"]
["Budget","J52",0,"Y","Dollar",null,"Budget","J52",0,"Y","Dollar",null,"Budget","J52",0,"Y","Dollar",null,"Budget","J52",0,"Y","Dollar"]
["Budget","J53",0,"Y","Dollar",null,"Budget","J53",0,"Y","Dollar",null,"Budget","J53",0,"Y","Dollar",null,"Budget","J53",0,"Y","Dollar"]
["Budget","J54",0,"Y","Dollar",null,"Budget","J54",0,"Y","Dollar",null,"Budget","J54",0,"Y","Dollar",null,"Budget","J54",0,"Y","Dollar"]
["Budget","J55",0,"Y","Dollar",null,"Budget","J55",0,"Y","Dollar",null,"Budget","J55",0,"Y","Dollar",null,"Budget","J55",0,"Y","Dollar"]
["Budget","J56",0,"Y","Dollar",null,"Budget","J56",0,"Y","Dollar",null,"Budget","J56",0,"Y","Dollar",null,"Budget","J56",0,"Y","Dollar"]
["Budget","J57",0,"Y","Dollar",null,"Budget","J57",0,"Y","Dollar",null,"Budget","J57",0,"Y","Dollar",null,"Budget","J57",0,"Y","Dollar"]
["Budget","J58",0,"Y","Dollar",null,"Budget","J58",0,"Y","Dollar",null,"Budget","J58",0,"Y","Dollar",null,"Budget","J58",0,"Y","Dollar"]
["Budget","J59",0,"Y","Dollar",null,"Budget","J59",0,"Y","Dollar",null,"Budget","J59",0,"Y","Dollar",null,"Budget","J59",0,"Y","Dollar"]
["Budget","J62",0,"Y","Dollar",null,"Budget","J62",0,"Y","Dollar",null,"Budget","J62",0,"Y","Dollar",null,"Budget","J62",0,"Y","Dollar"]
["Budget","J63",0,"Y","Dollar",null,"Budget","J63",0,"Y","Dollar",null,"Budget","J63",0,"Y","Dollar",null,"Budget","J63",0,"Y","Dollar"]
["Budget","J64",0,"Y","Dollar",null,"Budget","J64",0,"Y","Dollar",null,"Budget","J64",0,"Y","Dollar",null,"Budget","J64",0,"Y","Dollar"]
["Budget","J65",0,"Y","Dollar",null,"Budget","J65",0,"Y","Dollar",null,"Budget","J65",0,"Y","Dollar",null,"Budget","J65",0,"Y","Dollar"]
["Budget","J66",0,"Y","Dollar",null,"Budget","J66",0,"Y","Dollar",null,"Budget","J66",0,"Y","Dollar",null,"Budget","J66",0,"Y","Dollar"]
["Budget","J67",0,"Y","Dollar",null,"Budget","J67",0,"Y","Dollar",null,"Budget","J67",0,"Y","Dollar",null,"Budget","J67",0,"Y","Dollar"]
["Budget","J68",0,"Y","Dollar",null,"Budget","J68",0,"Y","Dollar",null,"Budget","J68",0,"Y","Dollar",null,"Budget","J68",0,"Y","Dollar"]
["Budget","J69",0,"Y","Dollar",null,"Budget","J69",0,"Y","Dollar",null,"Budget","J69",0,"Y","Dollar",null,"Budget","J69",0,"Y","Dollar"]
["Budget","J70",0,"Y","Dollar",null,"Budget","J70",0,"Y","Dollar",null,"Budget","J70",0,"Y","Dollar",null,"Budget","J70",0,"Y","Dollar"]
["Budget","J71",0,"Y","Dollar",null,"Budget","J71",0,"Y","Dollar",null,"Budget","J71",0,"Y","Dollar",null,"Budget","J71",0,"Y","Dollar"]
["Budget","J74",0,"Y","Dollar",null,"Budget","J74",0,"Y","Dollar",null,"Budget","J74",0,"Y","Dollar",null,"Budget","J74",0,"Y","Dollar"]
["Budget","J75",0,"Y","Dollar",null,"Budget","J75",0,"Y","Dollar",null,"Budget","J75",0,"Y","Dollar",null,"Budget","J75",0,"Y","Dollar"]
["Budget","J76",0,"Y","Dollar",null,"Budget","J76",0,"Y","Dollar",null,"Budget","J76",0,"Y","Dollar",null,"Budget","J76",0,"Y","Dollar"]
["Budget","J77",0,"Y","Dollar",null,"Budget","J77",0,"Y","Dollar",null,"Budget","J77",0,"Y","Dollar",null,"Budget","J77",0,"Y","Dollar"]
["Budget","J78",0,"Y","Dollar",null,"Budget","J78",0,"Y","Dollar",null,"Budget","J78",0,"Y","Dollar",null,"Budget","J78",0,"Y","Dollar"]
["Budget","J79",0,"Y","Dollar",null,"Budget","J79",0,"Y","Dollar",null,"Budget","J79",0,"Y","Dollar",null,"Budget","J79",0,"Y","Dollar"]
["Budget","J80",0,"Y","Dollar",null,"Budget","J80",0,"Y","Dollar",null,"Budget","J80",0,"Y","Dollar",null,"Budget","J80",0,"Y","Dollar"]
["Budget","J81",0,"Y","Dollar",null,"Budget","J81",0,"Y","Dollar",null,"Budget","J81",0,"Y","Dollar",null,"Budget","J81",0,"Y","Dollar"]
["Budget","J82",0,"Y","Dollar",null,"Budget","J82",0,"Y","Dollar",null,"Budget","J82",0,"Y","Dollar",null,"Budget","J82",0,"Y","Dollar"]
["Budget","J83",0,"Y","Dollar",null,"Budget","J83",0,"Y","Dollar",null,"Budget","J83",0,"Y","Dollar",null,"Budget","J83",0,"Y","Dollar"]
["Budget","J84",0,"Y","Dollar",null,"Budget","J84",0,"Y","Dollar",null,"Budget","J84",0,"Y","Dollar",null,"Budget","J84",0,"Y","Dollar"]
["Budget","J87",0,"Y","Dollar",null,"Budget","J87",0,"Y","Dollar",null,"Budget","J87",0,"Y","Dollar",null,"Budget","J87",0,"Y","Dollar"]
["Budget","J88",0,"Y","Dollar",null,"Budget","J88",0,"Y","Dollar",null,"Budget","J88",0,"Y","Dollar",null,"Budget","J88",0,"Y","Dollar"]
["Budget","J89",0,"Y","Dollar",null,"Budget","J89",0,"Y","Dollar",null,"Budget","J89",0,"Y","Dollar",null,"Budget","J89",0,"Y","Dollar"]
["Budget","J90",0,"Y","Dollar",null,"Budget","J90",0,"Y","Dollar",null,"Budget","J90",0,"Y","Dollar",null,"Budget","J90",0,"Y","Dollar"]
["Budget","J91",0,"Y","Dollar",null,"Budget","J91",0,"Y","Dollar",null,"Budget","J91",0,"Y","Dollar",null,"Budget","J91",0,"Y","Dollar"]
["Budget","J92",0,"Y","Dollar",null,"Budget","J92",0,"Y","Dollar",null,"Budget","J92",0,"Y","Dollar",null,"Budget","J92",0,"Y","Dollar"]
["Budget","J93",0,"Y","Dollar",null,"Budget","J93",0,"Y","Dollar",null,"Budget","J93",0,"Y","Dollar",null,"Budget","J93",0,"Y","Dollar"]
["Budget","J94",0,"Y","Dollar",null,"Budget","J94",0,"Y","Dollar",null,"Budget","J94",0,"Y","Dollar",null,"Budget","J94",0,"Y","Dollar"]
["Budget","J95",0,"Y","Dollar",null,"Budget","J95",0,"Y","Dollar",null,"Budget","J95",0,"Y","Dollar",null,"Budget","J95",0,"Y","Dollar"]
["Budget","J96",0,"Y","Dollar",null,"Budget","J96",0,"Y","Dollar",null,"Budget","J96",0,"Y","Dollar",null,"Budget","J96",0,"Y","Dollar"]
["Budget","J97",0,"Y","Dollar",null,"Budget","J97",0,"Y","Dollar",null,"Budget","J97",0,"Y","Dollar",null,"Budget","J97",0,"Y","Dollar"]
["Budget","J100",0,"Y","Dollar",null,"Budget","J100",0,"Y","Dollar",null,"Budget","J100",0,"Y","Dollar",null,"Budget","J100",0,"Y","Dollar"]
["Budget","J101",0,"Y","Dollar",null,"Budget","J101",0,"Y","Dollar",null,"Budget","J101",0,"Y","Dollar",null,"Budget","J101",0,"Y","Dollar"]
["Budget","J102",0,"Y","Dollar",null,"Budget","J102",0,"Y","Dollar",null,"Budget","J102",0,"Y","Dollar",null,"Budget","J102",0,"Y","Dollar"]
["Budget","J103",0,"Y","Dollar",null,"Budget","J103",0,"Y","Dollar",null,"Budget","J103",0,"Y","Dollar",null,"Budget","J103",0,"Y","Dollar"]
["Budget","J104",0,"Y","Dollar",null,"Budget","J104",0,"Y","Dollar",null,"Budget","J104",0,"Y","Dollar",null,"Budget","J104",0,"Y","Dollar"]
["Budget","J105",0,"Y","Dollar",null,"Budget","J105",0,"Y","Dollar",null,"Budget","J105",0,"Y","Dollar",null,"Budget","J105",0,"Y","Dollar"]
["Budget","J106",0,"Y","Dollar",null,"Budget","J106",0,"Y","Dollar",null,"Budget","J106",0,"Y","Dollar",null,"Budget","J106",0,"Y","Dollar"]
["Budget","J107",0,"Y","Dollar",null,"Budget","J107",0,"Y","Dollar",null,"Budget","J107",0,"Y","Dollar",null,"Budget","J107",0,"Y","Dollar"]
["Budget","J108",0,"Y","Dollar",null,"Budget","J108",0,"Y","Dollar",null,"Budget","J108",0,"Y","Dollar",null,"Budget","J108",0,"Y","Dollar"]
["Budget","J109",0,"Y","Dollar",null,"Budget","J109",0,"Y","Dollar",null,"Budget","J109",0,"Y","Dollar",null,"Budget","J109",0,"Y","Dollar"]
["Budget","J110",0,"Y","Dollar",null,"Budget","J110",0,"Y","Dollar",null,"Budget","J110",0,"Y","Dollar",null,"Budget","J110",0,"Y","Dollar"]
["Budget","J111",0,"Y","Dollar",null,"Budget","J111",0,"Y","Dollar",null,"Budget","J111",0,"Y","Dollar",null,"Budget","J111",0,"Y","Dollar"]
["Budget","J114",0,"Y","Dollar",null,"Budget","J114",0,"Y","Dollar",null,"Budget","J114",0,"Y","Dollar",null,"Budget","J114",0,"Y","Dollar"]
["Budget","J115",0,"Y","Dollar",null,"Budget","J115",0,"Y","Dollar",null,"Budget","J115",0,"Y","Dollar",null,"Budget","J115",0,"Y","Dollar"]
["Budget","J116",0,"Y","Dollar",null,"Budget","J116",0,"Y","Dollar",null,"Budget","J116",0,"Y","Dollar",null,"Budget","J116",0,"Y","Dollar"]
["Budget","J117",0,"Y","Dollar",null,"Budget","J117",0,"Y","Dollar",null,"Budget","J117",0,"Y","Dollar",null,"Budget","J117",0,"Y","Dollar"]
["Budget","J118",0,"Y","Dollar",null,"Budget","J118",0,"Y","Dollar",null,"Budget","J118",0,"Y","Dollar",null,"Budget","J118",0,"Y","Dollar"]
["Budget","J119",0,"Y","Dollar",null,"Budget","J119",0,"Y","Dollar",null,"Budget","J119",0,"Y","Dollar",null,"Budget","J119",0,"Y","Dollar"]
["Budget","J120",0,"Y","Dollar",null,"Budget","J120",0,"Y","Dollar",null,"Budget","J120",0,"Y","Dollar",null,"Budget","J120",0,"Y","Dollar"]
["Budget","J121",0,"Y","Dollar",null,"Budget","J121",0,"Y","Dollar",null,"Budget","J121",0,"Y","Dollar",null,"Budget","J121",0,"Y","Dollar"]
["Budget","J122",0,"Y","Dollar",null,"Budget","J122",0,"Y","Dollar",null,"Budget","J122",0,"Y","Dollar",null,"Budget","J122",0,"Y","Dollar"]
["Budget","J123",0,"Y","Dollar",null,"Budget","J123",0,"Y","Dollar",null,"Budget","J123",0,"Y","Dollar",null,"Budget","J123",0,"Y","Dollar"]
["Budget","J124",0,"Y","Dollar",null,"Budget","J124",0,"Y","Dollar",null,"Budget","J124",0,"Y","Dollar",null,"Budget","J124",0,"Y","Dollar"]
["Budget","J125",0,"Y","Dollar",null,"Budget","J125",0,"Y","Dollar",null,"Budget","J125",0,"Y","Dollar",null,"Budget","J125",0,"Y","Dollar"]
["Budget","J128",0,"Y","Dollar",null,"Budget","J128",0,"Y","Dollar",null,"Budget","J128",0,"Y","Dollar",null,"Budget","J128",0,"Y","Dollar"]
["Budget","J129",0,"Y","Dollar",null,"Budget","J129",0,"Y","Dollar",null,"Budget","J129",0,"Y","Dollar",null,"Budget","J129",0,"Y","Dollar"]
["Budget","J130",0,"Y","Dollar",null,"Budget","J130",0,"Y","Dollar",null,"Budget","J130",0,"Y","Dollar",null,"Budget","J130",0,"Y","Dollar"]
["Budget","J131",0,"Y","Dollar",null,"Budget","J131",0,"Y","Dollar",null,"Budget","J131",0,"Y","Dollar",null,"Budget","J131",0,"Y","Dollar"]
["Budget","J132",0,"Y","Dollar",null,"Budget","J132",0,"Y","Dollar",null,"Budget","J132",0,"Y","Dollar",null,"Budget","J132",0,"Y","Dollar"]
["Budget","J133",0,"Y","Dollar",null,"Budget","J133",0,"Y","Dollar",null,"Budget","J133",0,"Y","Dollar",null,"Budget","J133",0,"Y","Dollar"]
["Budget","J134",0,"Y","Dollar",null,"Budget","J134",0,"Y","Dollar",null,"Budget","J134",0,"Y","Dollar",null,"Budget","J134",0,"Y","Dollar"]
["Budget","J135",0,"Y","Dollar",null,"Budget","J135",0,"Y","Dollar",null,"Budget","J135",0,"Y","Dollar",null,"Budget","J135",0,"Y","Dollar"]
["Budget","J136",0,"Y","Dollar",null,"Budget","J136",0,"Y","Dollar",null,"Budget","J136",0,"Y","Dollar",null,"Budget","J136",0,"Y","Dollar"]
["Budget","J137",0,"Y","Dollar",null,"Budget","J137",0,"Y","Dollar",null,"Budget","J137",0,"Y","Dollar",null,"Budget","J137",0,"Y","Dollar"]
["Budget","J138",0,"Y","Dollar",null,"Budget","J138",0,"Y","Dollar",null,"Budget","J138",0,"Y","Dollar",null,"Budget","J138",0,"Y","Dollar"]
["Budget","J139",0,"Y","Dollar",null,"Budget","J139",0,"Y","Dollar",null,"Budget","J139",0,"Y","Dollar",null,"Budget","J139",0,"Y","Dollar"]
["Budget","J142",0,"Y","Dollar",null,"Budget","J142",0,"Y","Dollar",null,"Budget","J142",0,"Y","Dollar",null,"Budget","J142",0,"Y","Dollar"]
["Budget","J143",0,"Y","Dollar",null,"Budget","J143",0,"Y","Dollar",null,"Budget","J143",0,"Y","Dollar",null,"Budget","J143",0,"Y","Dollar"]
["Budget","J144",0,"Y","Dollar",null,"Budget","J144",0,"Y","Dollar",null,"Budget","J144",0,"Y","Dollar",null,"Budget","J144",0,"Y","Dollar"]
["Budget","J145",0,"Y","Dollar",null,"Budget","J145",0,"Y","Dollar",null,"Budget","J145",0,"Y","Dollar",null,"Budget","J145",0,"Y","Dollar"]
["Budget","J146",0,"Y","Dollar",null,"Budget","J146",0,"Y","Dollar",null,"Budget","J146",0,"Y","Dollar",null,"Budget","J146",0,"Y","Dollar"]
["Budget","J147",0,"Y","Dollar",null,"Budget","J147",0,"Y","Dollar",null,"Budget","J147",0,"Y","Dollar",null,"Budget","J147",0,"Y","Dollar"]
["Budget","J148",0,"Y","Dollar",null,"Budget","J148",0,"Y","Dollar",null,"Budget","J148",0,"Y","Dollar",null,"Budget","J148",0,"Y","Dollar"]
["Budget","J149",0,"Y","Dollar",null,"Budget","J149",0,"Y","Dollar",null,"Budget","J149",0,"Y","Dollar",null,"Budget","J149",0,"Y","Dollar"]
["Budget","J150",0,"Y","Dollar",null,"Budget","J150",0,"Y","Dollar",null,"Budget","J150",0,"Y","Dollar",null,"Budget","J150",0,"Y","Dollar"]
["Budget","J151",0,"Y","Dollar",null,"Budget","J151",0,"Y","Dollar",null,"Budget","J151",0,"Y","Dollar",null,"Budget","J151",0,"Y","Dollar"]
["Budget","J152",0,"Y","Dollar",null,"Budget","J152",0,"Y","Dollar",null,"Budget","J152",0,"Y","Dollar",null,"Budget","J152",0,"Y","Dollar"]
["Budget","J153",0,"Y","Dollar",null,"Budget","J153",0,"Y","Dollar",null,"Budget","J153",0,"Y","Dollar",null,"Budget","J153",0,"Y","Dollar"]
["Budget","J156",0,"Y","Dollar",null,"Budget","J156",0,"Y","Dollar",null,"Budget","J156",0,"Y","Dollar",null,"Budget","J156",0,"Y","Dollar"]
["Budget","J157",0,"Y","Dollar",null,"Budget","J157",0,"Y","Dollar",null,"Budget","J157",0,"Y","Dollar",null,"Budget","J157",0,"Y","Dollar"]
["Budget","J158",0,"Y","Dollar",null,"Budget","J158",0,"Y","Dollar",null,"Budget","J158",0,"Y","Dollar",null,"Budget","J158",0,"Y","Dollar"]
["Budget","J159",0,"Y","Dollar",null,"Budget","J159",0,"Y","Dollar",null,"Budget","J159",0,"Y","Dollar",null,"Budget","J159",0,"Y","Dollar"]
["Budget","J160",0,"Y","Dollar",null,"Budget","J160",0,"Y","Dollar",null,"Budget","J160",0,"Y","Dollar",null,"Budget","J160",0,"Y","Dollar"]
["Budget","J161",0,"Y","Dollar",null,"Budget","J161",0,"Y","Dollar",null,"Budget","J161",0,"Y","Dollar",null,"Budget","J161",0,"Y","Dollar"]
["Budget","J162",0,"Y","Dollar",null,"Budget","J162",0,"Y","Dollar",null,"Budget","J162",0,"Y","Dollar",null,"Budget","J162",0,"Y","Dollar"]
["Budget","J163",0,"Y","Dollar",null,"Budget","J163",0,"Y","Dollar",null,"Budget","J163",0,"Y","Dollar",null,"Budget","J163",0,"Y","Dollar"]
["Budget","J164",0,"Y","Dollar",null,"Budget","J164",0,"Y","Dollar",null,"Budget","J164",0,"Y","Dollar",null,"Budget","J164",0,"Y","Dollar"]
["Budget","J165",0,"Y","Dollar",null,"Budget","J165",0,"Y","Dollar",null,"Budget","J165",0,"Y","Dollar",null,"Budget","J165",0,"Y","Dollar"]
["Budget","J166",0,"Y","Dollar",null,"Budget","J166",0,"Y","Dollar",null,"Budget","J166",0,"Y","Dollar",null,"Budget","J166",0,"Y","Dollar"]
["Budget","J167",0,"Y","Dollar",null,"Budget","J167",0,"Y","Dollar",null,"Budget","J167",0,"Y","Dollar",null,"Budget","J167",0,"Y","Dollar"]
["Budget","J168",0,"Y","Dollar",null,"Budget","J168",0,"Y","Dollar",null,"Budget","J168",0,"Y","Dollar",null,"Budget","J168",0,"Y","Dollar"]
["Budget","J169",0,"Y","Dollar",null,"Budget","J169",0,"Y","Dollar",null,"Budget","J169",0,"Y","Dollar",null,"Budget","J169",0,"Y","Dollar"]
["Budget","M10","<EMPTY>","N","String",null,"Budget","M10","<EMPTY>","N","String",null,"Budget","M10","<EMPTY>","N","String",null,"Budget","M10","<EMPTY>","N","String"]
["Budget","M11","<EMPTY>","N","String",null,"Budget","M11","<EMPTY>","N","String",null,"Budget","M11","<EMPTY>","N","String",null,"Budget","M11","<EMPTY>","N","String"]
["Budget","M12","<EMPTY>","N","String",null,"Budget","M12","<EMPTY>","N","String",null,"Budget","M12","<EMPTY>","N","String",null,"Budget","M12","<EMPTY>","N","String"]
["Budget","M13","<EMPTY>","N","String",null,"Budget","M13","<EMPTY>","N","String",null,"Budget","M13","<EMPTY>","N","String",null,"Budget","M13","<EMPTY>","N","String"]
["Budget","M14"," ","Y","String",null,"Budget","M14"," ","Y","String",null,"Budget","M14"," ","Y","String",null,"Budget","M14"," ","Y","String"]
["Budget","M15","<EMPTY>","N","String",null,"Budget","M15","<EMPTY>","N","String",null,"Budget","M15","<EMPTY>","N","String",null,"Budget","M15","<EMPTY>","N","String"]
["Budget","M16"," ","Y","String",null,"Budget","M16"," ","Y","String",null,"Budget","M16"," ","Y","String",null,"Budget","M16"," ","Y","String"]
["Budget","M17","<EMPTY>","N","String",null,"Budget","M17","<EMPTY>","N","String",null,"Budget","M17","<EMPTY>","N","String",null,"Budget","M17","<EMPTY>","N","String"]
["Budget","M18","<EMPTY>","N","String",null,"Budget","M18","<EMPTY>","N","String",null,"Budget","M18","<EMPTY>","N","String",null,"Budget","M18","<EMPTY>","N","String"]
["Budget","M19"," ","Y","String",null,"Budget","M19"," ","Y","String",null,"Budget","M19"," ","Y","String",null,"Budget","M19"," ","Y","String"]
["Budget","M20","<EMPTY>","N","String",null,"Budget","M20","<EMPTY>","N","String",null,"Budget","M20","<EMPTY>","N","String",null,"Budget","M20","<EMPTY>","N","String"]
["Budget","M23","<EMPTY>","N","String",null,"Budget","M23","<EMPTY>","N","String",null,"Budget","M23","<EMPTY>","N","String",null,"Budget","M23","<EMPTY>","N","String"]
["Budget","M24","<EMPTY>","N","String",null,"Budget","M24","<EMPTY>","N","String",null,"Budget","M24","<EMPTY>","N","String",null,"Budget","M24","<EMPTY>","N","String"]
["Budget","M25","<EMPTY>","N","String",null,"Budget","M25","<EMPTY>","N","String",null,"Budget","M25","<EMPTY>","N","String",null,"Budget","M25","<EMPTY>","N","String"]
["Budget","M26","<EMPTY>","N","String",null,"Budget","M26","<EMPTY>","N","String",null,"Budget","M26","<EMPTY>","N","String",null,"Budget","M26","<EMPTY>","N","String"]
["Budget","M27","<EMPTY>","N","String",null,"Budget","M27","<EMPTY>","N","String",null,"Budget","M27","<EMPTY>","N","String",null,"Budget","M27","<EMPTY>","N","String"]
["Budget","M28","<EMPTY>","N","String",null,"Budget","M28","<EMPTY>","N","String",null,"Budget","M28","<EMPTY>","N","String",null,"Budget","M28","<EMPTY>","N","String"]
["Budget","M29","<EMPTY>","N","String",null,"Budget","M29","<EMPTY>","N","String",null,"Budget","M29","<EMPTY>","N","String",null,"Budget","M29","<EMPTY>","N","String"]
["Budget","M30","<EMPTY>","N","String",null,"Budget","M30","<EMPTY>","N","String",null,"Budget","M30","<EMPTY>","N","String",null,"Budget","M30","<EMPTY>","N","String"]
["Budget","M31","<EMPTY>","N","String",null,"Budget","M31","<EMPTY>","N","String",null,"Budget","M31","<EMPTY>","N","String",null,"Budget","M31","<EMPTY>","N","String"]
["Budget","M32","<EMPTY>","N","String",null,"Budget","M32","<EMPTY>","N","String",null,"Budget","M32","<EMPTY>","N","String",null,"Budget","M32","<EMPTY>","N","String"]
["Budget","M33","<EMPTY>","N","String",null,"Budget","M33","<EMPTY>","N","String",null,"Budget","M33","<EMPTY>","N","String",null,"Budget","M33","<EMPTY>","N","String"]
["Budget","M36","<EMPTY>","N","String",null,"Budget","M36","<EMPTY>","N","String",null,"Budget","M36","<EMPTY>","N","String",null,"Budget","M36","<EMPTY>","N","String"]
["Budget","M37","<EMPTY>","N","String",null,"Budget","M37","<EMPTY>","N","String",null,"Budget","M37","<EMPTY>","N","String",null,"Budget","M37","<EMPTY>","N","String"]
["Budget","M38","<EMPTY>","N","String",null,"Budget","M38","<EMPTY>","N","String",null,"Budget","M38","<EMPTY>","N","String",null,"Budget","M38","<EMPTY>","N","String"]
["Budget","M39","<EMPTY>","N","String",null,"Budget","M39","<EMPTY>","N","String",null,"Budget","M39","<EMPTY>","N","String",null,"Budget","M39","<EMPTY>","N","String"]
["Budget","M40","<EMPTY>","N","String",null,"Budget","M40","<EMPTY>","N","String",null,"Budget","M40","<EMPTY>","N","String",null,"Budget","M40","<EMPTY>","N","String"]
["Budget","M41","<EMPTY>","N","String",null,"Budget","M41","<EMPTY>","N","String",null,"Budget","M41","<EMPTY>","N","String",null,"Budget","M41","<EMPTY>","N","String"]
["Budget","M42","<EMPTY>","N","String",null,"Budget","M42","<EMPTY>","N","String",null,"Budget","M42","<EMPTY>","N","String",null,"Budget","M42","<EMPTY>","N","String"]
["Budget","M43","<EMPTY>","N","String",null,"Budget","M43","<EMPTY>","N","String",null,"Budget","M43","<EMPTY>","N","String",null,"Budget","M43","<EMPTY>","N","String"]
["Budget","M44","<EMPTY>","N","String",null,"Budget","M44","<EMPTY>","N","String",null,"Budget","M44","<EMPTY>","N","String",null,"Budget","M44","<EMPTY>","N","String"]
["Budget","M45","<EMPTY>","N","String",null,"Budget","M45","<EMPTY>","N","String",null,"Budget","M45","<EMPTY>","N","String",null,"Budget","M45","<EMPTY>","N","String"]
["Budget","M46","<EMPTY>","N","String",null,"Budget","M46","<EMPTY>","N","String",null,"Budget","M46","<EMPTY>","N","String",null,"Budget","M46","<EMPTY>","N","String"]
["Budget","M47","<EMPTY>","N","String",null,"Budget","M47","<EMPTY>","N","String",null,"Budget","M47","<EMPTY>","N","String",null,"Budget","M47","<EMPTY>","N","String"]
["Budget","M48","<EMPTY>","N","String",null,"Budget","M48","<EMPTY>","N","String",null,"Budget","M48","<EMPTY>","N","String",null,"Budget","M48","<EMPTY>","N","String"]
["Budget","M49"," ","Y","String",null,"Budget","M49"," ","Y","String",null,"Budget","M49"," ","Y","String",null,"Budget","M49"," ","Y","String"]
["Budget","M50","<EMPTY>","N","String",null,"Budget","M50","<EMPTY>","N","String",null,"Budget","M50","<EMPTY>","N","String",null,"Budget","M50","<EMPTY>","N","String"]
["Budget","M51","<EMPTY>","N","String",null,"Budget","M51","<EMPTY>","N","String",null,"Budget","M51","<EMPTY>","N","String",null,"Budget","M51","<EMPTY>","N","String"]
["Budget","M52","<EMPTY>","N","String",null,"Budget","M52","<EMPTY>","N","String",null,"Budget","M52","<EMPTY>","N","String",null,"Budget","M52","<EMPTY>","N","String"]
["Budget","M53","<EMPTY>","N","String",null,"Budget","M53","<EMPTY>","N","String",null,"Budget","M53","<EMPTY>","N","String",null,"Budget","M53","<EMPTY>","N","String"]
["Budget","M54","<EMPTY>","N","String",null,"Budget","M54","<EMPTY>","N","String",null,"Budget","M54","<EMPTY>","N","String",null,"Budget","M54","<EMPTY>","N","String"]
["Budget","M55","<EMPTY>","N","String",null,"Budget","M55","<EMPTY>","N","String",null,"Budget","M55","<EMPTY>","N","String",null,"Budget","M55","<EMPTY>","N","String"]
["Budget","M56","<EMPTY>","N","String",null,"Budget","M56","<EMPTY>","N","String",null,"Budget","M56","<EMPTY>","N","String",null,"Budget","M56","<EMPTY>","N","String"]
["Budget","M57","<EMPTY>","N","String",null,"Budget","M57","<EMPTY>","N","String",null,"Budget","M57","<EMPTY>","N","String",null,"Budget","M57","<EMPTY>","N","String"]
["Budget","M58","<EMPTY>","N","String",null,"Budget","M58","<EMPTY>","N","String",null,"Budget","M58","<EMPTY>","N","String",null,"Budget","M58","<EMPTY>","N","String"]
["Budget","M59","<EMPTY>","N","String",null,"Budget","M59","<EMPTY>","N","String",null,"Budget","M59","<EMPTY>","N","String",null,"Budget","M59","<EMPTY>","N","String"]
["Budget","M62","<EMPTY>","N","String",null,"Budget","M62","<EMPTY>","N","String",null,"Budget","M62","<EMPTY>","N","String",null,"Budget","M62","<EMPTY>","N","String"]
["Budget","M63","<EMPTY>","N","String",null,"Budget","M63","<EMPTY>","N","String",null,"Budget","M63","<EMPTY>","N","String",null,"Budget","M63","<EMPTY>","N","String"]
["Budget","M64","<EMPTY>","N","String",null,"Budget","M64","<EMPTY>","N","String",null,"Budget","M64","<EMPTY>","N","String",null,"Budget","M64","<EMPTY>","N","String"]
["Budget","M65","<EMPTY>","N","String",null,"Budget","M65","<EMPTY>","N","String",null,"Budget","M65","<EMPTY>","N","String",null,"Budget","M65","<EMPTY>","N","String"]
["Budget","M66","<EMPTY>","N","String",null,"Budget","M66","<EMPTY>","N","String",null,"Budget","M66","<EMPTY>","N","String",null,"Budget","M66","<EMPTY>","N","String"]
["Budget","M67","<EMPTY>","N","String",null,"Budget","M67","<EMPTY>","N","String",null,"Budget","M67","<EMPTY>","N","String",null,"Budget","M67","<EMPTY>","N","String"]
["Budget","M68","<EMPTY>","N","String",null,"Budget","M68","<EMPTY>","N","String",null,"Budget","M68","<EMPTY>","N","String",null,"Budget","M68","<EMPTY>","N","String"]
["Budget","M69","<EMPTY>","N","String",null,"Budget","M69","<EMPTY>","N","String",null,"Budget","M69","<EMPTY>","N","String",null,"Budget","M69","<EMPTY>","N","String"]
["Budget","M70","<EMPTY>","N","String",null,"Budget","M70","<EMPTY>","N","String",null,"Budget","M70","<EMPTY>","N","String",null,"Budget","M70","<EMPTY>","N","String"]
["Budget","M71","<EMPTY>","N","String",null,"Budget","M71","<EMPTY>","N","String",null,"Budget","M71","<EMPTY>","N","String",null,"Budget","M71","<EMPTY>","N","String"]
["Budget","M74","<EMPTY>","N","String",null,"Budget","M74","<EMPTY>","N","String",null,"Budget","M74","<EMPTY>","N","String",null,"Budget","M74","<EMPTY>","N","String"]
["Budget","M75","<EMPTY>","N","String",null,"Budget","M75","<EMPTY>","N","String",null,"Budget","M75","<EMPTY>","N","String",null,"Budget","M75","<EMPTY>","N","String"]
["Budget","M76","<EMPTY>","N","String",null,"Budget","M76","<EMPTY>","N","String",null,"Budget","M76","<EMPTY>","N","String",null,"Budget","M76","<EMPTY>","N","String"]
["Budget","M77","<EMPTY>","N","String",null,"Budget","M77","<EMPTY>","N","String",null,"Budget","M77","<EMPTY>","N","String",null,"Budget","M77","<EMPTY>","N","String"]
["Budget","M78","<EMPTY>","N","String",null,"Budget","M78","<EMPTY>","N","String",null,"Budget","M78","<EMPTY>","N","String",null,"Budget","M78","<EMPTY>","N","String"]
["Budget","M79","<EMPTY>","N","String",null,"Budget","M79","<EMPTY>","N","String",null,"Budget","M79","<EMPTY>","N","String",null,"Budget","M79","<EMPTY>","N","String"]
["Budget","M80","<EMPTY>","N","String",null,"Budget","M80","<EMPTY>","N","String",null,"Budget","M80","<EMPTY>","N","String",null,"Budget","M80","<EMPTY>","N","String"]
["Budget","M81","<EMPTY>","N","String",null,"Budget","M81","<EMPTY>","N","String",null,"Budget","M81","<EMPTY>","N","String",null,"Budget","M81","<EMPTY>","N","String"]
["Budget","M82","<EMPTY>","N","String",null,"Budget","M82","<EMPTY>","N","String",null,"Budget","M82","<EMPTY>","N","String",null,"Budget","M82","<EMPTY>","N","String"]
["Budget","M83","<EMPTY>","N","String",null,"Budget","M83","<EMPTY>","N","String",null,"Budget","M83","<EMPTY>","N","String",null,"Budget","M83","<EMPTY>","N","String"]
["Budget","M84","<EMPTY>","N","String",null,"Budget","M84","<EMPTY>","N","String",null,"Budget","M84","<EMPTY>","N","String",null,"Budget","M84","<EMPTY>","N","String"]
["Budget","M87","<EMPTY>","N","String",null,"Budget","M87","<EMPTY>","N","String",null,"Budget","M87","<EMPTY>","N","String",null,"Budget","M87","<EMPTY>","N","String"]
["Budget","M88","<EMPTY>","N","String",null,"Budget","M88","<EMPTY>","N","String",null,"Budget","M88","<EMPTY>","N","String",null,"Budget","M88","<EMPTY>","N","String"]
["Budget","M89","<EMPTY>","N","String",null,"Budget","M89","<EMPTY>","N","String",null,"Budget","M89","<EMPTY>","N","String",null,"Budget","M89","<EMPTY>","N","String"]
["Budget","M90","<EMPTY>","N","String",null,"Budget","M90","<EMPTY>","N","String",null,"Budget","M90","<EMPTY>","N","String",null,"Budget","M90","<EMPTY>","N","String"]
["Budget","M91","<EMPTY>","N","String",null,"Budget","M91","<EMPTY>","N","String",null,"Budget","M91","<EMPTY>","N","String",null,"Budget","M91","<EMPTY>","N","String"]
["Budget","M92","<EMPTY>","N","String",null,"Budget","M92","<EMPTY>","N","String",null,"Budget","M92","<EMPTY>","N","String",null,"Budget","M92","<EMPTY>","N","String"]
["Budget","M93","<EMPTY>","N","String",null,"Budget","M93","<EMPTY>","N","String",null,"Budget","M93","<EMPTY>","N","String",null,"Budget","M93","<EMPTY>","N","String"]
["Budget","M94","<EMPTY>","N","String",null,"Budget","M94","<EMPTY>","N","String",null,"Budget","M94","<EMPTY>","N","String",null,"Budget","M94","<EMPTY>","N","String"]
["Budget","M95","<EMPTY>","N","String",null,"Budget","M95","<EMPTY>","N","String",null,"Budget","M95","<EMPTY>","N","String",null,"Budget","M95","<EMPTY>","N","String"]
["Budget","M96","<EMPTY>","N","String",null,"Budget","M96","<EMPTY>","N","String",null,"Budget","M96","<EMPTY>","N","String",null,"Budget","M96","<EMPTY>","N","String"]
["Budget","M97","<EMPTY>","N","String",null,"Budget","M97","<EMPTY>","N","String",null,"Budget","M97","<EMPTY>","N","String",null,"Budget","M97","<EMPTY>","N","String"]
["Budget","M100","<EMPTY>","N","String",null,"Budget","M100","<EMPTY>","N","String",null,"Budget","M100","<EMPTY>","N","String",null,"Budget","M100","<EMPTY>","N","String"]
["Budget","M101","<EMPTY>","N","String",null,"Budget","M101","<EMPTY>","N","String",null,"Budget","M101","<EMPTY>","N","String",null,"Budget","M101","<EMPTY>","N","String"]
["Budget","M102","<EMPTY>","N","String",null,"Budget","M102","<EMPTY>","N","String",null,"Budget","M102","<EMPTY>","N","String",null,"Budget","M102","<EMPTY>","N","String"]
["Budget","M103","<EMPTY>","N","String",null,"Budget","M103","<EMPTY>","N","String",null,"Budget","M103","<EMPTY>","N","String",null,"Budget","M103","<EMPTY>","N","String"]
["Budget","M104","<EMPTY>","N","String",null,"Budget","M104","<EMPTY>","N","String",null,"Budget","M104","<EMPTY>","N","String",null,"Budget","M104","<EMPTY>","N","String"]
["Budget","M105","<EMPTY>","N","String",null,"Budget","M105","<EMPTY>","N","String",null,"Budget","M105","<EMPTY>","N","String",null,"Budget","M105","<EMPTY>","N","String"]
["Budget","M106","<EMPTY>","N","String",null,"Budget","M106","<EMPTY>","N","String",null,"Budget","M106","<EMPTY>","N","String",null,"Budget","M106","<EMPTY>","N","String"]
["Budget","M107","<EMPTY>","N","String",null,"Budget","M107","<EMPTY>","N","String",null,"Budget","M107","<EMPTY>","N","String",null,"Budget","M107","<EMPTY>","N","String"]
["Budget","M108","<EMPTY>","N","String",null,"Budget","M108","<EMPTY>","N","String",null,"Budget","M108","<EMPTY>","N","String",null,"Budget","M108","<EMPTY>","N","String"]
["Budget","M109","<EMPTY>","N","String",null,"Budget","M109","<EMPTY>","N","String",null,"Budget","M109","<EMPTY>","N","String",null,"Budget","M109","<EMPTY>","N","String"]
["Budget","M110","<EMPTY>","N","String",null,"Budget","M110","<EMPTY>","N","String",null,"Budget","M110","<EMPTY>","N","String",null,"Budget","M110","<EMPTY>","N","String"]
["Budget","M111","<EMPTY>","N","String",null,"Budget","M111","<EMPTY>","N","String",null,"Budget","M111","<EMPTY>","N","String",null,"Budget","M111","<EMPTY>","N","String"]
["Budget","M114","<EMPTY>","N","String",null,"Budget","M114","<EMPTY>","N","String",null,"Budget","M114","<EMPTY>","N","String",null,"Budget","M114","<EMPTY>","N","String"]
["Budget","M115","<EMPTY>","N","String",null,"Budget","M115","<EMPTY>","N","String",null,"Budget","M115","<EMPTY>","N","String",null,"Budget","M115","<EMPTY>","N","String"]
["Budget","M116","<EMPTY>","N","String",null,"Budget","M116","<EMPTY>","N","String",null,"Budget","M116","<EMPTY>","N","String",null,"Budget","M116","<EMPTY>","N","String"]
["Budget","M117","<EMPTY>","N","String",null,"Budget","M117","<EMPTY>","N","String",null,"Budget","M117","<EMPTY>","N","String",null,"Budget","M117","<EMPTY>","N","String"]
["Budget","M118","<EMPTY>","N","String",null,"Budget","M118","<EMPTY>","N","String",null,"Budget","M118","<EMPTY>","N","String",null,"Budget","M118","<EMPTY>","N","String"]
["Budget","M119","<EMPTY>","N","String",null,"Budget","M119","<EMPTY>","N","String",null,"Budget","M119","<EMPTY>","N","String",null,"Budget","M119","<EMPTY>","N","String"]
["Budget","M120","<EMPTY>","N","String",null,"Budget","M120","<EMPTY>","N","String",null,"Budget","M120","<EMPTY>","N","String",null,"Budget","M120","<EMPTY>","N","String"]
["Budget","M121","<EMPTY>","N","String",null,"Budget","M121","<EMPTY>","N","String",null,"Budget","M121","<EMPTY>","N","String",null,"Budget","M121","<EMPTY>","N","String"]
["Budget","M122","<EMPTY>","N","String",null,"Budget","M122","<EMPTY>","N","String",null,"Budget","M122","<EMPTY>","N","String",null,"Budget","M122","<EMPTY>","N","String"]
["Budget","M123","<EMPTY>","N","String",null,"Budget","M123","<EMPTY>","N","String",null,"Budget","M123","<EMPTY>","N","String",null,"Budget","M123","<EMPTY>","N","String"]
["Budget","M124","<EMPTY>","N","String",null,"Budget","M124","<EMPTY>","N","String",null,"Budget","M124","<EMPTY>","N","String",null,"Budget","M124","<EMPTY>","N","String"]
["Budget","M125","<EMPTY>","N","String",null,"Budget","M125","<EMPTY>","N","String",null,"Budget","M125","<EMPTY>","N","String",null,"Budget","M125","<EMPTY>","N","String"]
["Budget","M128","<EMPTY>","N","String",null,"Budget","M128","<EMPTY>","N","String",null,"Budget","M128","<EMPTY>","N","String",null,"Budget","M128","<EMPTY>","N","String"]
["Budget","M129","<EMPTY>","N","String",null,"Budget","M129","<EMPTY>","N","String",null,"Budget","M129","<EMPTY>","N","String",null,"Budget","M129","<EMPTY>","N","String"]
["Budget","M130","<EMPTY>","N","String",null,"Budget","M130","<EMPTY>","N","String",null,"Budget","M130","<EMPTY>","N","String",null,"Budget","M130","<EMPTY>","N","String"]
["Budget","M131","<EMPTY>","N","String",null,"Budget","M131","<EMPTY>","N","String",null,"Budget","M131","<EMPTY>","N","String",null,"Budget","M131","<EMPTY>","N","String"]
["Budget","M132","<EMPTY>","N","String",null,"Budget","M132","<EMPTY>","N","String",null,"Budget","M132","<EMPTY>","N","String",null,"Budget","M132","<EMPTY>","N","String"]
["Budget","M133","<EMPTY>","N","String",null,"Budget","M133","<EMPTY>","N","String",null,"Budget","M133","<EMPTY>","N","String",null,"Budget","M133","<EMPTY>","N","String"]
["Budget","M134","<EMPTY>","N","String",null,"Budget","M134","<EMPTY>","N","String",null,"Budget","M134","<EMPTY>","N","String",null,"Budget","M134","<EMPTY>","N","String"]
["Budget","M135","<EMPTY>","N","String",null,"Budget","M135","<EMPTY>","N","String",null,"Budget","M135","<EMPTY>","N","String",null,"Budget","M135","<EMPTY>","N","String"]
["Budget","M136","<EMPTY>","N","String",null,"Budget","M136","<EMPTY>","N","String",null,"Budget","M136","<EMPTY>","N","String",null,"Budget","M136","<EMPTY>","N","String"]
["Budget","M137","<EMPTY>","N","String",null,"Budget","M137","<EMPTY>","N","String",null,"Budget","M137","<EMPTY>","N","String",null,"Budget","M137","<EMPTY>","N","String"]
["Budget","M138","<EMPTY>","N","String",null,"Budget","M138","<EMPTY>","N","String",null,"Budget","M138","<EMPTY>","N","String",null,"Budget","M138","<EMPTY>","N","String"]
["Budget","M139","<EMPTY>","N","String",null,"Budget","M139","<EMPTY>","N","String",null,"Budget","M139","<EMPTY>","N","String",null,"Budget","M139","<EMPTY>","N","String"]
["Budget","M142","<EMPTY>","N","String",null,"Budget","M142","<EMPTY>","N","String",null,"Budget","M142","<EMPTY>","N","String",null,"Budget","M142","<EMPTY>","N","String"]
["Budget","M143","<EMPTY>","N","String",null,"Budget","M143","<EMPTY>","N","String",null,"Budget","M143","<EMPTY>","N","String",null,"Budget","M143","<EMPTY>","N","String"]
["Budget","M144","<EMPTY>","N","String",null,"Budget","M144","<EMPTY>","N","String",null,"Budget","M144","<EMPTY>","N","String",null,"Budget","M144","<EMPTY>","N","String"]
["Budget","M145","<EMPTY>","N","String",null,"Budget","M145","<EMPTY>","N","String",null,"Budget","M145","<EMPTY>","N","String",null,"Budget","M145","<EMPTY>","N","String"]
["Budget","M146","<EMPTY>","N","String",null,"Budget","M146","<EMPTY>","N","String",null,"Budget","M146","<EMPTY>","N","String",null,"Budget","M146","<EMPTY>","N","String"]
["Budget","M147","<EMPTY>","N","String",null,"Budget","M147","<EMPTY>","N","String",null,"Budget","M147","<EMPTY>","N","String",null,"Budget","M147","<EMPTY>","N","String"]
["Budget","M148","<EMPTY>","N","String",null,"Budget","M148","<EMPTY>","N","String",null,"Budget","M148","<EMPTY>","N","String",null,"Budget","M148","<EMPTY>","N","String"]
["Budget","M149","<EMPTY>","N","String",null,"Budget","M149","<EMPTY>","N","String",null,"Budget","M149","<EMPTY>","N","String",null,"Budget","M149","<EMPTY>","N","String"]
["Budget","M150","<EMPTY>","N","String",null,"Budget","M150","<EMPTY>","N","String",null,"Budget","M150","<EMPTY>","N","String",null,"Budget","M150","<EMPTY>","N","String"]
["Budget","M151","<EMPTY>","N","String",null,"Budget","M151","<EMPTY>","N","String",null,"Budget","M151","<EMPTY>","N","String",null,"Budget","M151","<EMPTY>","N","String"]
["Budget","M152","<EMPTY>","N","String",null,"Budget","M152","<EMPTY>","N","String",null,"Budget","M152","<EMPTY>","N","String",null,"Budget","M152","<EMPTY>","N","String"]
["Budget","M153","<EMPTY>","N","String",null,"Budget","M153","<EMPTY>","N","String",null,"Budget","M153","<EMPTY>","N","String",null,"Budget","M153","<EMPTY>","N","String"]
["Budget","M156","<EMPTY>","N","String",null,"Budget","M156","<EMPTY>","N","String",null,"Budget","M156","<EMPTY>","N","String",null,"Budget","M156","<EMPTY>","N","String"]
["Budget","M157","<EMPTY>","N","String",null,"Budget","M157","<EMPTY>","N","String",null,"Budget","M157","<EMPTY>","N","String",null,"Budget","M157","<EMPTY>","N","String"]
["Budget","M158","<EMPTY>","N","String",null,"Budget","M158","<EMPTY>","N","String",null,"Budget","M158","<EMPTY>","N","String",null,"Budget","M158","<EMPTY>","N","String"]
["Budget","M159","<EMPTY>","N","String",null,"Budget","M159","<EMPTY>","N","String",null,"Budget","M159","<EMPTY>","N","String",null,"Budget","M159","<EMPTY>","N","String"]
["Budget","M160","<EMPTY>","N","String",null,"Budget","M160","<EMPTY>","N","String",null,"Budget","M160","<EMPTY>","N","String",null,"Budget","M160","<EMPTY>","N","String"]
["Budget","M161","<EMPTY>","N","String",null,"Budget","M161","<EMPTY>","N","String",null,"Budget","M161","<EMPTY>","N","String",null,"Budget","M161","<EMPTY>","N","String"]
["Budget","M162","<EMPTY>","N","String",null,"Budget","M162","<EMPTY>","N","String",null,"Budget","M162","<EMPTY>","N","String",null,"Budget","M162","<EMPTY>","N","String"]
["Budget","M163","<EMPTY>","N","String",null,"Budget","M163","<EMPTY>","N","String",null,"Budget","M163","<EMPTY>","N","String",null,"Budget","M163","<EMPTY>","N","String"]
["Budget","M164","<EMPTY>","N","String",null,"Budget","M164","<EMPTY>","N","String",null,"Budget","M164","<EMPTY>","N","String",null,"Budget","M164","<EMPTY>","N","String"]
["Budget","M165","<EMPTY>","N","String",null,"Budget","M165","<EMPTY>","N","String",null,"Budget","M165","<EMPTY>","N","String",null,"Budget","M165","<EMPTY>","N","String"]
["Budget","M166","<EMPTY>","N","String",null,"Budget","M166","<EMPTY>","N","String",null,"Budget","M166","<EMPTY>","N","String",null,"Budget","M166","<EMPTY>","N","String"]
["Budget","M167","<EMPTY>","N","String",null,"Budget","M167","<EMPTY>","N","String",null,"Budget","M167","<EMPTY>","N","String",null,"Budget","M167","<EMPTY>","N","String"]
["Budget","M168","<EMPTY>","N","String",null,"Budget","M168","<EMPTY>","N","String",null,"Budget","M168","<EMPTY>","N","String",null,"Budget","M168","<EMPTY>","N","String"]
["Budget","M169","<EMPTY>","N","String",null,"Budget","M169","<EMPTY>","N","String",null,"Budget","M169","<EMPTY>","N","String",null,"Budget","M169","<EMPTY>","N","String"]
["Housing","C13","Insurance","Y","String",null,"Housing","C13","Rent ","Y","String",null,"Housing","C13","Insurance","Y","String",null,"Housing","C13","Other ","Y","String"]
["Housing","C14","Repairs","Y","String",null,"Housing","C14","Rent Insurance","Y","String",null,"Housing","C14","Repairs","Y","String",null,"Housing","C14","Other ","Y","String"]
["Housing","C15","Property Taxes","Y","String",null,"Housing","C15","Other ","Y","String",null,"Housing","C15","Property Taxes","Y","String",null,"Housing","C15","Other ","Y","String"]
["Housing","C16","Housekeeper","Y","String",null,"Housing","C16","Other ","Y","String",null,"Housing","C16","Housekeeper","Y","String",null,"Housing","C16","Other ","Y","String"]
["Housing","C17","Home Owner Assoc.","Y","String",null,"Housing","C17","Other ","Y","String",null,"Housing","C17","Home Owner Assoc.","Y","String",null,"Housing","C17","Other ","Y","String"]
["Housing","C18","Home Security","Y","String",null,"Housing","C18","Other ","Y","String",null,"Housing","C18","Home Security","Y","String",null,"Housing","C18","Other ","Y","String"]
["Housing","C19","Lawn Service","Y","String",null,"Housing","C19","Other ","Y","String",null,"Housing","C19","Lawn Service","Y","String",null,"Housing","C19","Other ","Y","String"]
["Housing","C20","Other ","Y","String",null,"Housing","C20","Other ","Y","String",null,"Housing","C20","Other ","Y","String",null,"Housing","C20","Other ","Y","String"]
["Housing","C21","Other ","Y","String",null,"Housing","C21","Other ","Y","String",null,"Housing","C21","Other ","Y","String",null,"Housing","C21","Other ","Y","String"]
["Housing","C22","Other ","Y","String",null,"Housing","C22","Other ","Y","String",null,"Housing","C22","Other ","Y","String",null,"Housing","C22","Other ","Y","String"]
["Housing","D13",2500,"Y","Dollar",null,"Housing","D13",800,"Y","Dollar",null,"Housing","D13",2700,"Y","Dollar",null,"Housing","D13",0,"Y","Dollar"]
["Housing","D14",3500,"Y","Dollar",null,"Housing","D14",500,"Y","Dollar",null,"Housing","D14",3100,"Y","Dollar",null,"Housing","D14",0,"Y","Dollar"]
["Housing","D15",1000,"Y","Dollar",null,"Housing","D15",0,"Y","Dollar",null,"Housing","D15",10278,"Y","Dollar",null,"Housing","D15",0,"Y","Dollar"]
["Housing","D16",100,"Y","Dollar",null,"Housing","D16",0,"Y","Dollar",null,"Housing","D16",100,"Y","Dollar",null,"Housing","D16",0,"Y","Dollar"]
["Housing","D17",100,"Y","Dollar",null,"Housing","D17",0,"Y","Dollar",null,"Housing","D17",150,"Y","Dollar",null,"Housing","D17",0,"Y","Dollar"]
["Housing","D18",0,"Y","Dollar",null,"Housing","D18",0,"Y","Dollar",null,"Housing","D18",0,"Y","Dollar",null,"Housing","D18",0,"Y","Dollar"]
["Housing","D19",0,"Y","Dollar",null,"Housing","D19",0,"Y","Dollar",null,"Housing","D19",0,"Y","Dollar",null,"Housing","D19",0,"Y","Dollar"]
["Housing","D20",0,"Y","Dollar",null,"Housing","D20",0,"Y","Dollar",null,"Housing","D20",0,"Y","Dollar",null,"Housing","D20",0,"Y","Dollar"]
["Housing","D21",0,"Y","Dollar",null,"Housing","D21",0,"Y","Dollar",null,"Housing","D21",0,"Y","Dollar",null,"Housing","D21",0,"Y","Dollar"]
["Housing","D22",0,"Y","Dollar",null,"Housing","D22",0,"Y","Dollar",null,"Housing","D22",0,"Y","Dollar",null,"Housing","D22",0,"Y","Dollar"]
["Housing","E13",1,"Y","Number",null,"Housing","E13",12,"Y","Number",null,"Housing","E13",1,"Y","Number",null,"Housing","E13",0,"Y","Number"]
["Housing","E14",1,"Y","Number",null,"Housing","E14",1,"Y","Number",null,"Housing","E14",1,"Y","Number",null,"Housing","E14",0,"Y","Number"]
["Housing","E15",1,"Y","Number",null,"Housing","E15",0,"Y","Number",null,"Housing","E15",1,"Y","Number",null,"Housing","E15",0,"Y","Number"]
["Housing","E16",26,"Y","Number",null,"Housing","E16",0,"Y","Number",null,"Housing","E16",26,"Y","Number",null,"Housing","E16",0,"Y","Number"]
["Housing","E17",1,"Y","Number",null,"Housing","E17",0,"Y","Number",null,"Housing","E17",12,"Y","Number",null,"Housing","E17",0,"Y","Number"]
["Housing","E18",0,"Y","Number",null,"Housing","E18",0,"Y","Number",null,"Housing","E18",0,"Y","Number",null,"Housing","E18",0,"Y","Number"]
["Housing","E19",0,"Y","Number",null,"Housing","E19",0,"Y","Number",null,"Housing","E19",0,"Y","Number",null,"Housing","E19",0,"Y","Number"]
["Housing","E20",0,"Y","Number",null,"Housing","E20",0,"Y","Number",null,"Housing","E20",0,"Y","Number",null,"Housing","E20",0,"Y","Number"]
["Housing","E21",0,"Y","Number",null,"Housing","E21",0,"Y","Number",null,"Housing","E21",0,"Y","Number",null,"Housing","E21",0,"Y","Number"]
["Housing","E22",0,"Y","Number",null,"Housing","E22",0,"Y","Number",null,"Housing","E22",0,"Y","Number",null,"Housing","E22",0,"Y","Number"]
["Housing","F13","Y","Y","String",null,"Housing","F13","Y","Y","String",null,"Housing","F13","Y","Y","String",null,"Housing","F13","Y","Y","String"]
["Housing","F14","Y","Y","String",null,"Housing","F14","Y","Y","String",null,"Housing","F14","Y","Y","String",null,"Housing","F14","Y","Y","String"]
["Housing","F15","Y","Y","String",null,"Housing","F15","Y","Y","String",null,"Housing","F15","Y","Y","String",null,"Housing","F15","Y","Y","String"]
["Housing","F16","N","Y","String",null,"Housing","F16","Y","Y","String",null,"Housing","F16","Y","Y","String",null,"Housing","F16","Y","Y","String"]
["Housing","F17","Y","Y","String",null,"Housing","F17","Y","Y","String",null,"Housing","F17","Y","Y","String",null,"Housing","F17","Y","Y","String"]
["Housing","F18","N","Y","String",null,"Housing","F18","Y","Y","String",null,"Housing","F18","N","Y","String",null,"Housing","F18","Y","Y","String"]
["Housing","F19","N","Y","String",null,"Housing","F19","Y","Y","String",null,"Housing","F19","N","Y","String",null,"Housing","F19","Y","Y","String"]
["Housing","F20","N","Y","String",null,"Housing","F20","Y","Y","String",null,"Housing","F20","N","Y","String",null,"Housing","F20","Y","Y","String"]
["Housing","F21","N","Y","String",null,"Housing","F21","Y","Y","String",null,"Housing","F21","N","Y","String",null,"Housing","F21","Y","Y","String"]
["Housing","F22","N","Y","String",null,"Housing","F22","Y","Y","String",null,"Housing","F22","N","Y","String",null,"Housing","F22","Y","Y","String"]
["Housing","G13","Required","Y","String",null,"Housing","G13","Required","Y","String",null,"Housing","G13","Required","Y","String",null,"Housing","G13","Required","Y","String"]
["Housing","G14","Required","Y","String",null,"Housing","G14","Optional","Y","String",null,"Housing","G14","Required","Y","String",null,"Housing","G14","Required","Y","String"]
["Housing","G15","Required","Y","String",null,"Housing","G15","Required","Y","String",null,"Housing","G15","Required","Y","String",null,"Housing","G15","Required","Y","String"]
["Housing","G16","Optional","Y","String",null,"Housing","G16","Required","Y","String",null,"Housing","G16","Required","Y","String",null,"Housing","G16","Required","Y","String"]
["Housing","G17","Required","Y","String",null,"Housing","G17","Required","Y","String",null,"Housing","G17","Required","Y","String",null,"Housing","G17","Required","Y","String"]
["Housing","G18","Optional","Y","String",null,"Housing","G18","Required","Y","String",null,"Housing","G18","Required","Y","String",null,"Housing","G18","Required","Y","String"]
["Housing","G19","Optional","Y","String",null,"Housing","G19","Required","Y","String",null,"Housing","G19","Required","Y","String",null,"Housing","G19","Required","Y","String"]
["Housing","G20","Optional","Y","String",null,"Housing","G20","Required","Y","String",null,"Housing","G20","Required","Y","String",null,"Housing","G20","Required","Y","String"]
["Housing","G21","Optional","Y","String",null,"Housing","G21","Optional","Y","String",null,"Housing","G21","Optional","Y","String",null,"Housing","G21","Required","Y","String"]
["Housing","G22","Optional","Y","String",null,"Housing","G22","Optional","Y","String",null,"Housing","G22","Optional","Y","String",null,"Housing","G22","Required","Y","String"]
["Housing","I43",2050,"Y","Year",null,"Housing","I43","<EMPTY>","N","Year",null,"Housing","I43",2040,"Y","Year",null,"Housing","I43","<EMPTY>","N","Year"]
["Housing","I46",0,"Y","Dollar",null,"Housing","I46",0,"Y","Dollar",null,"Housing","I46",700000,"Y","Dollar",null,"Housing","I46",0,"Y","Dollar"]
["Housing","I47",0,"Y","Dollar",null,"Housing","I47",0,"Y","Dollar",null,"Housing","I47",0,"Y","Dollar",null,"Housing","I47",0,"Y","Dollar"]
["Housing","I53",7.0000000000000007E-2,"Y","Percent",null,"Housing","I53",7.0000000000000007E-2,"Y","Percent",null,"Housing","I53",7.0000000000000007E-2,"Y","Percent",null,"Housing","I53",0,"Y","Percent"]
["Housing","I60",350000,"Y","Dollar",null,"Housing","I60",0,"Y","Dollar",null,"Housing","I60",215000,"Y","Dollar",null,"Housing","I60",0,"Y","Dollar"]
["Housing","I61",65000,"Y","Dollar",null,"Housing","I61",0,"Y","Dollar",null,"Housing","I61",255000,"Y","Dollar",null,"Housing","I61",0,"Y","Dollar"]
["Housing","I65",0.15,"Y","Percent",null,"Housing","I65",0.15,"Y","Percent",null,"Housing","I65",0.15,"Y","Percent",null,"Housing","I65",0.15,"Y","Percent"]
["Housing","I74",4200,"Y","Dollar",null,"Housing","I74",0,"Y","Dollar",null,"Housing","I74",1500,"Y","Dollar",null,"Housing","I74",0,"Y","Dollar"]
["Housing","I213",0.02,"Y","Percent",null,"Housing","I213",0.02,"Y","Percent",null,"Housing","I213",2.7E-2,"Y","Percent",null,"Housing","I213",2.7E-2,"Y","Percent"]
["Income","D9","SS-Id1","Y","String",null,"Income","D9","SS-Id1","Y","String",null,"Income","D9","SS-Id1","Y","String",null,"Income","D9","SS-Id1","Y","String"]
["Income","D10",3200,"Y","Dollar",null,"Income","D10",2200,"Y","Dollar",null,"Income","D10",3600,"Y","Dollar",null,"Income","D10",2300,"Y","Dollar"]
["Income","D11",2034,"Y","Number",null,"Income","D11",2052,"Y","Number",null,"Income","D11",2020,"Y","Number",null,"Income","D11",2022,"Y","Number"]
["Income","D12","<EMPTY>","N","Number",null,"Income","D12","<EMPTY>","N","Number",null,"Income","D12","<EMPTY>","N","Number",null,"Income","D12","<EMPTY>","N","Number"]
["Income","D13",1.3100000000000001E-2,"Y","Percent",null,"Income","D13",1.4E-2,"Y","Percent",null,"Income","D13",1.4E-2,"Y","Percent",null,"Income","D13",1.4999999999999999E-2,"Y","Percent"]
["Income","D14",0.85,"Y","Percent",null,"Income","D14",0.85,"Y","Percent",null,"Income","D14",0.85,"Y","Percent",null,"Income","D14",0.5,"Y","Percent"]
["Income","E9","SS-Id2","Y","String",null,"Income","E9","SS-Id2","Y","String",null,"Income","E9","SS-Id2","Y","String",null,"Income","E9","SS-Id2","Y","String"]
["Income","E10",3000,"Y","Dollar",null,"Income","E10",0,"Y","Dollar",null,"Income","E10",3100,"Y","Dollar",null,"Income","E10",0,"Y","Dollar"]
["Income","E11",2036,"Y","Number",null,"Income","E11","<EMPTY>","N","Number",null,"Income","E11",2020,"Y","Number",null,"Income","E11","<EMPTY>","N","Number"]
["Income","E12","<EMPTY>","N","Number",null,"Income","E12","<EMPTY>","N","Number",null,"Income","E12","<EMPTY>","N","Number",null,"Income","E12","<EMPTY>","N","Number"]
["Income","E13",1.3100000000000001E-2,"Y","Percent",null,"Income","E13",0,"Y","Percent",null,"Income","E13",1.4E-2,"Y","Percent",null,"Income","E13",0,"Y","Percent"]
["Income","E14",0.85,"Y","Percent",null,"Income","E14",0,"Y","Percent",null,"Income","E14",0.85,"Y","Percent",null,"Income","E14",0,"Y","Percent"]
["Income","F9","Pension","Y","String",null,"Income","F9","Work","Y","String",null,"Income","F9","Pension","Y","String",null,"Income","F9","Disability","Y","String"]
["Income","F10",1500,"Y","Dollar",null,"Income","F10",5000,"Y","Dollar",null,"Income","F10",900,"Y","Dollar",null,"Income","F10",1250,"Y","Dollar"]
["Income","F11",2034,"Y","Number",null,"Income","F11",2022,"Y","Number",null,"Income","F11",2020,"Y","Number",null,"Income","F11",2022,"Y","Number"]
["Income","F12","<EMPTY>","N","Number",null,"Income","F12",2052,"Y","Number",null,"Income","F12","<EMPTY>","N","Number",null,"Income","F12","<EMPTY>","N","Number"]
["Income","F13",1.4999999999999999E-2,"Y","Percent",null,"Income","F13",1.4999999999999999E-2,"Y","Percent",null,"Income","F13",1.2999999999999999E-2,"Y","Percent",null,"Income","F13",1.4999999999999999E-2,"Y","Percent"]
["Income","F14",1,"Y","Percent",null,"Income","F14",1,"Y","Percent",null,"Income","F14",1,"Y","Percent",null,"Income","F14",0,"Y","Percent"]
["Income","G9","Work 1","Y","String",null,"Income","G9","Source 4","Y","String",null,"Income","G9","Pension","Y","String",null,"Income","G9","Work","Y","String"]
["Income","G10",9500,"Y","Dollar",null,"Income","G10",0,"Y","Dollar",null,"Income","G10",1125,"Y","Dollar",null,"Income","G10",0,"Y","Dollar"]
["Income","G11",2000,"Y","Number",null,"Income","G11","<EMPTY>","N","Number",null,"Income","G11",2020,"Y","Number",null,"Income","G11","<EMPTY>","N","Number"]
["Income","G12",2034,"Y","Number",null,"Income","G12","<EMPTY>","N","Number",null,"Income","G12","<EMPTY>","N","Number",null,"Income","G12","<EMPTY>","N","Number"]
["Income","G13",0.02,"Y","Percent",null,"Income","G13",0,"Y","Percent",null,"Income","G13",1.0999999999999999E-2,"Y","Percent",null,"Income","G13",0,"Y","Percent"]
["Income","G14",1,"Y","Percent",null,"Income","G14",1,"Y","Percent",null,"Income","G14",1,"Y","Percent",null,"Income","G14",0,"Y","Percent"]
["Income","H9","Work 2","Y","String",null,"Income","H9","Source 5","Y","String",null,"Income","H9","Source 5","Y","String",null,"Income","H9","Source 5","Y","String"]
["Income","H10",8000,"Y","Dollar",null,"Income","H10",0,"Y","Dollar",null,"Income","H10",0,"Y","Dollar",null,"Income","H10",0,"Y","Dollar"]
["Income","H11",2000,"Y","Number",null,"Income","H11","<EMPTY>","N","Number",null,"Income","H11","<EMPTY>","N","Number",null,"Income","H11","<EMPTY>","N","Number"]
["Income","H12",2036,"Y","Number",null,"Income","H12","<EMPTY>","N","Number",null,"Income","H12","<EMPTY>","N","Number",null,"Income","H12","<EMPTY>","N","Number"]
["Income","H13",0.02,"Y","Percent",null,"Income","H13",0,"Y","Percent",null,"Income","H13",0,"Y","Percent",null,"Income","H13",0,"Y","Percent"]
["Income","H14",1,"Y","Percent",null,"Income","H14",0,"Y","Percent",null,"Income","H14",0,"Y","Percent",null,"Income","H14",0,"Y","Percent"]
["Income","I9","Source 6","Y","String",null,"Income","I9","Source 6","Y","String",null,"Income","I9","Source 6","Y","String",null,"Income","I9","Source 6","Y","String"]
["Income","I10",0,"Y","Dollar",null,"Income","I10",0,"Y","Dollar",null,"Income","I10",0,"Y","Dollar",null,"Income","I10",0,"Y","Dollar"]
["Income","I11","<EMPTY>","N","Number",null,"Income","I11","<EMPTY>","N","Number",null,"Income","I11","<EMPTY>","N","Number",null,"Income","I11","<EMPTY>","N","Number"]
["Income","I12","<EMPTY>","N","Number",null,"Income","I12","<EMPTY>","N","Number",null,"Income","I12","<EMPTY>","N","Number",null,"Income","I12","<EMPTY>","N","Number"]
["Income","I13",0,"Y","Percent",null,"Income","I13",0,"Y","Percent",null,"Income","I13",0,"Y","Percent",null,"Income","I13",0,"Y","Percent"]
["Income","I14",0,"Y","Percent",null,"Income","I14",0,"Y","Percent",null,"Income","I14",0,"Y","Percent",null,"Income","I14",0,"Y","Percent"]
["Income","J9","Source 7","Y","String",null,"Income","J9","Source 7","Y","String",null,"Income","J9","Source 7","Y","String",null,"Income","J9","Source 7","Y","String"]
["Income","J10",0,"Y","Dollar",null,"Income","J10",0,"Y","Dollar",null,"Income","J10",0,"Y","Dollar",null,"Income","J10",0,"Y","Dollar"]
["Income","J11","<EMPTY>","N","Number",null,"Income","J11","<EMPTY>","N","Number",null,"Income","J11","<EMPTY>","N","Number",null,"Income","J11","<EMPTY>","N","Number"]
["Income","J12","<EMPTY>","N","Number",null,"Income","J12","<EMPTY>","N","Number",null,"Income","J12","<EMPTY>","N","Number",null,"Income","J12","<EMPTY>","N","Number"]
["Income","J13",0,"Y","Percent",null,"Income","J13",0,"Y","Percent",null,"Income","J13",0,"Y","Percent",null,"Income","J13",0,"Y","Percent"]
["Income","J14",0,"Y","Percent",null,"Income","J14",0,"Y","Percent",null,"Income","J14",0,"Y","Percent",null,"Income","J14",0,"Y","Percent"]
["Income","K9","Source 8","Y","String",null,"Income","K9","Source 8","Y","String",null,"Income","K9","Source 8","Y","String",null,"Income","K9","Source 8","Y","String"]
["Income","K10",0,"Y","Dollar",null,"Income","K10",0,"Y","Dollar",null,"Income","K10",0,"Y","Dollar",null,"Income","K10",0,"Y","Dollar"]
["Income","K11","<EMPTY>","N","Number",null,"Income","K11","<EMPTY>","N","Number",null,"Income","K11","<EMPTY>","N","Number",null,"Income","K11","<EMPTY>","N","Number"]
["Income","K12","<EMPTY>","N","Number",null,"Income","K12","<EMPTY>","N","Number",null,"Income","K12","<EMPTY>","N","Number",null,"Income","K12","<EMPTY>","N","Number"]
["Income","K13",0,"Y","Percent",null,"Income","K13",0,"Y","Percent",null,"Income","K13",0,"Y","Percent",null,"Income","K13",0,"Y","Percent"]
["Income","K14",0,"Y","Percent",null,"Income","K14",0,"Y","Percent",null,"Income","K14",0,"Y","Percent",null,"Income","K14",0,"Y","Percent"]
["Income","L9","Work","Y","String",null,"Income","L9","Work","Y","String",null,"Income","L9","Work","Y","String",null,"Income","L9","Work","Y","String"]
["Income","L10",0,"Y","Dollar",null,"Income","L10",0,"Y","Dollar",null,"Income","L10",0,"Y","Dollar",null,"Income","L10",0,"Y","Dollar"]
["Income","L11","<EMPTY>","N","Number",null,"Income","L11","<EMPTY>","N","Number",null,"Income","L11","<EMPTY>","N","Number",null,"Income","L11","<EMPTY>","N","Number"]
["Income","L12","<EMPTY>","N","Number",null,"Income","L12","<EMPTY>","N","Number",null,"Income","L12","<EMPTY>","N","Number",null,"Income","L12","<EMPTY>","N","Number"]
["Income","L13",0,"Y","Percent",null,"Income","L13",0,"Y","Percent",null,"Income","L13",0,"Y","Percent",null,"Income","L13",0,"Y","Percent"]
["Income","L14",0,"Y","Percent",null,"Income","L14",0,"Y","Percent",null,"Income","L14",0,"Y","Percent",null,"Income","L14",0,"Y","Percent"]
["Income","M9","Source 10","Y","String",null,"Income","M9","Source 10","Y","String",null,"Income","M9","Source 10","Y","String",null,"Income","M9","Source 10","Y","String"]
["Income","M10",0,"Y","Dollar",null,"Income","M10",0,"Y","Dollar",null,"Income","M10",0,"Y","Dollar",null,"Income","M10",0,"Y","Dollar"]
["Income","M11","<EMPTY>","N","Number",null,"Income","M11","<EMPTY>","N","Number",null,"Income","M11","<EMPTY>","N","Number",null,"Income","M11","<EMPTY>","N","Number"]
["Income","M12","<EMPTY>","N","Number",null,"Income","M12","<EMPTY>","N","Number",null,"Income","M12","<EMPTY>","N","Number",null,"Income","M12","<EMPTY>","N","Number"]
["Income","M13",0,"Y","Percent",null,"Income","M13",0,"Y","Percent",null,"Income","M13",0,"Y","Percent",null,"Income","M13",0,"Y","Percent"]
["Income","M14",0,"Y","Percent",null,"Income","M14",0,"Y","Percent",null,"Income","M14",0,"Y","Percent",null,"Income","M14",0,"Y","Percent"]
["Income","N14",0,"Y","Percent",null,"Income","N14",0,"Y","Percent",null,"Income","N14",0,"Y","Percent",null,"Income","N14",0,"Y","Percent"]
["Income","N16",0,"Y","Dollar",null,"Income","N16",0,"Y","Dollar",null,"Income","N16",0,"Y","Dollar",null,"Income","N16",0,"Y","Dollar"]
["Income","N17",0,"Y","Dollar",null,"Income","N17",0,"Y","Dollar",null,"Income","N17",0,"Y","Dollar",null,"Income","N17",25000,"Y","Dollar"]
["Income","N18",0,"Y","Dollar",null,"Income","N18",0,"Y","Dollar",null,"Income","N18",0,"Y","Dollar",null,"Income","N18",0,"Y","Dollar"]
["Income","N19",0,"Y","Dollar",null,"Income","N19",0,"Y","Dollar",null,"Income","N19",0,"Y","Dollar",null,"Income","N19",0,"Y","Dollar"]
["Income","N20",0,"Y","Dollar",null,"Income","N20",0,"Y","Dollar",null,"Income","N20",0,"Y","Dollar",null,"Income","N20",0,"Y","Dollar"]
["Income","N21",0,"Y","Dollar",null,"Income","N21",0,"Y","Dollar",null,"Income","N21",0,"Y","Dollar",null,"Income","N21",0,"Y","Dollar"]
["Income","N22",0,"Y","Dollar",null,"Income","N22",0,"Y","Dollar",null,"Income","N22",0,"Y","Dollar",null,"Income","N22",0,"Y","Dollar"]
["Income","N23",0,"Y","Dollar",null,"Income","N23",0,"Y","Dollar",null,"Income","N23",0,"Y","Dollar",null,"Income","N23",0,"Y","Dollar"]
["Income","N24",0,"Y","Dollar",null,"Income","N24",0,"Y","Dollar",null,"Income","N24",0,"Y","Dollar",null,"Income","N24",0,"Y","Dollar"]
["Income","N25",0,"Y","Dollar",null,"Income","N25",0,"Y","Dollar",null,"Income","N25",0,"Y","Dollar",null,"Income","N25",0,"Y","Dollar"]
["Income","N26",0,"Y","Dollar",null,"Income","N26",0,"Y","Dollar",null,"Income","N26",0,"Y","Dollar",null,"Income","N26",0,"Y","Dollar"]
["Income","N27",0,"Y","Dollar",null,"Income","N27",0,"Y","Dollar",null,"Income","N27",0,"Y","Dollar",null,"Income","N27",0,"Y","Dollar"]
["Income","N28",0,"Y","Dollar",null,"Income","N28",0,"Y","Dollar",null,"Income","N28",0,"Y","Dollar",null,"Income","N28",0,"Y","Dollar"]
["Income","N29",0,"Y","Dollar",null,"Income","N29",0,"Y","Dollar",null,"Income","N29",0,"Y","Dollar",null,"Income","N29",0,"Y","Dollar"]
["Income","N30",0,"Y","Dollar",null,"Income","N30",0,"Y","Dollar",null,"Income","N30",0,"Y","Dollar",null,"Income","N30",0,"Y","Dollar"]
["Income","N31",0,"Y","Dollar",null,"Income","N31",0,"Y","Dollar",null,"Income","N31",0,"Y","Dollar",null,"Income","N31",0,"Y","Dollar"]
["Income","N32",0,"Y","Dollar",null,"Income","N32",0,"Y","Dollar",null,"Income","N32",0,"Y","Dollar",null,"Income","N32",0,"Y","Dollar"]
["Income","N33",0,"Y","Dollar",null,"Income","N33",0,"Y","Dollar",null,"Income","N33",0,"Y","Dollar",null,"Income","N33",0,"Y","Dollar"]
["Income","N34",0,"Y","Dollar",null,"Income","N34",0,"Y","Dollar",null,"Income","N34",0,"Y","Dollar",null,"Income","N34",0,"Y","Dollar"]
["Income","N35",0,"Y","Dollar",null,"Income","N35",0,"Y","Dollar",null,"Income","N35",0,"Y","Dollar",null,"Income","N35",0,"Y","Dollar"]
["Income","N36",0,"Y","Dollar",null,"Income","N36",0,"Y","Dollar",null,"Income","N36",0,"Y","Dollar",null,"Income","N36",0,"Y","Dollar"]
["Income","N37",0,"Y","Dollar",null,"Income","N37",0,"Y","Dollar",null,"Income","N37",0,"Y","Dollar",null,"Income","N37",0,"Y","Dollar"]
["Income","N38",0,"Y","Dollar",null,"Income","N38",0,"Y","Dollar",null,"Income","N38",0,"Y","Dollar",null,"Income","N38",0,"Y","Dollar"]
["Income","N39",0,"Y","Dollar",null,"Income","N39",0,"Y","Dollar",null,"Income","N39",0,"Y","Dollar",null,"Income","N39",0,"Y","Dollar"]
["Income","N40",0,"Y","Dollar",null,"Income","N40",0,"Y","Dollar",null,"Income","N40",0,"Y","Dollar",null,"Income","N40",0,"Y","Dollar"]
["Income","N41",0,"Y","Dollar",null,"Income","N41",0,"Y","Dollar",null,"Income","N41",0,"Y","Dollar",null,"Income","N41",0,"Y","Dollar"]
["Income","N42",0,"Y","Dollar",null,"Income","N42",0,"Y","Dollar",null,"Income","N42",0,"Y","Dollar",null,"Income","N42",0,"Y","Dollar"]
["Income","N43",0,"Y","Dollar",null,"Income","N43",0,"Y","Dollar",null,"Income","N43",0,"Y","Dollar",null,"Income","N43",0,"Y","Dollar"]
["Income","N44",0,"Y","Dollar",null,"Income","N44",0,"Y","Dollar",null,"Income","N44",0,"Y","Dollar",null,"Income","N44",0,"Y","Dollar"]
["Income","N45",0,"Y","Dollar",null,"Income","N45",0,"Y","Dollar",null,"Income","N45",0,"Y","Dollar",null,"Income","N45",0,"Y","Dollar"]
["Income","N46",0,"Y","Dollar",null,"Income","N46",0,"Y","Dollar",null,"Income","N46",0,"Y","Dollar",null,"Income","N46",0,"Y","Dollar"]
["Income","N47",0,"Y","Dollar",null,"Income","N47",0,"Y","Dollar",null,"Income","N47",0,"Y","Dollar",null,"Income","N47",0,"Y","Dollar"]
["Income","N48",0,"Y","Dollar",null,"Income","N48",0,"Y","Dollar",null,"Income","N48",0,"Y","Dollar",null,"Income","N48",0,"Y","Dollar"]
["Income","N49",0,"Y","Dollar",null,"Income","N49",0,"Y","Dollar",null,"Income","N49",0,"Y","Dollar",null,"Income","N49",0,"Y","Dollar"]
["Income","N50",0,"Y","Dollar",null,"Income","N50",0,"Y","Dollar",null,"Income","N50",0,"Y","Dollar",null,"Income","N50",0,"Y","Dollar"]
["Income","N51",0,"Y","Dollar",null,"Income","N51",0,"Y","Dollar",null,"Income","N51",0,"Y","Dollar",null,"Income","N51",0,"Y","Dollar"]
["Income","N52",0,"Y","Dollar",null,"Income","N52",0,"Y","Dollar",null,"Income","N52",0,"Y","Dollar",null,"Income","N52",0,"Y","Dollar"]
["Income","N53",0,"Y","Dollar",null,"Income","N53",0,"Y","Dollar",null,"Income","N53",0,"Y","Dollar",null,"Income","N53",0,"Y","Dollar"]
["Income","N54",0,"Y","Dollar",null,"Income","N54",0,"Y","Dollar",null,"Income","N54",0,"Y","Dollar",null,"Income","N54",0,"Y","Dollar"]
["Income","N55",0,"Y","Dollar",null,"Income","N55",0,"Y","Dollar",null,"Income","N55",0,"Y","Dollar",null,"Income","N55",0,"Y","Dollar"]
["Income","N56",0,"Y","Dollar",null,"Income","N56",0,"Y","Dollar",null,"Income","N56",0,"Y","Dollar",null,"Income","N56",0,"Y","Dollar"]
["Income","N57",0,"Y","Dollar",null,"Income","N57",0,"Y","Dollar",null,"Income","N57",0,"Y","Dollar",null,"Income","N57",0,"Y","Dollar"]
["Income","N58",0,"Y","Dollar",null,"Income","N58",0,"Y","Dollar",null,"Income","N58",0,"Y","Dollar",null,"Income","N58",0,"Y","Dollar"]
["Income","N59",0,"Y","Dollar",null,"Income","N59",0,"Y","Dollar",null,"Income","N59",0,"Y","Dollar",null,"Income","N59",0,"Y","Dollar"]
["Income","N60",0,"Y","Dollar",null,"Income","N60",0,"Y","Dollar",null,"Income","N60",0,"Y","Dollar",null,"Income","N60",0,"Y","Dollar"]
["Income","N61",0,"Y","Dollar",null,"Income","N61",0,"Y","Dollar",null,"Income","N61",0,"Y","Dollar",null,"Income","N61",0,"Y","Dollar"]
["Income","N62",0,"Y","Dollar",null,"Income","N62",0,"Y","Dollar",null,"Income","N62",0,"Y","Dollar",null,"Income","N62",0,"Y","Dollar"]
["Income","N63",0,"Y","Dollar",null,"Income","N63",0,"Y","Dollar",null,"Income","N63",0,"Y","Dollar",null,"Income","N63",0,"Y","Dollar"]
["Income","N64",0,"Y","Dollar",null,"Income","N64",0,"Y","Dollar",null,"Income","N64",0,"Y","Dollar",null,"Income","N64",0,"Y","Dollar"]
["Income","N65",0,"Y","Dollar",null,"Income","N65",0,"Y","Dollar",null,"Income","N65",0,"Y","Dollar",null,"Income","N65",0,"Y","Dollar"]
["Income","N66",0,"Y","Dollar",null,"Income","N66",0,"Y","Dollar",null,"Income","N66",0,"Y","Dollar",null,"Income","N66",0,"Y","Dollar"]
["Income","N67",0,"Y","Dollar",null,"Income","N67",0,"Y","Dollar",null,"Income","N67",0,"Y","Dollar",null,"Income","N67",0,"Y","Dollar"]
["Income","N68",0,"Y","Dollar",null,"Income","N68",0,"Y","Dollar",null,"Income","N68",0,"Y","Dollar",null,"Income","N68",0,"Y","Dollar"]
["Income","N69",0,"Y","Dollar",null,"Income","N69",0,"Y","Dollar",null,"Income","N69",0,"Y","Dollar",null,"Income","N69",0,"Y","Dollar"]
["Income","N70",0,"Y","Dollar",null,"Income","N70",0,"Y","Dollar",null,"Income","N70",0,"Y","Dollar",null,"Income","N70",0,"Y","Dollar"]
["Income","N71",0,"Y","Dollar",null,"Income","N71",0,"Y","Dollar",null,"Income","N71",0,"Y","Dollar",null,"Income","N71",0,"Y","Dollar"]
["Income","N72",0,"Y","Dollar",null,"Income","N72",0,"Y","Dollar",null,"Income","N72",0,"Y","Dollar",null,"Income","N72",0,"Y","Dollar"]
["Income","N73",0,"Y","Dollar",null,"Income","N73",0,"Y","Dollar",null,"Income","N73",0,"Y","Dollar",null,"Income","N73",0,"Y","Dollar"]
["Income","N74",0,"Y","Dollar",null,"Income","N74",0,"Y","Dollar",null,"Income","N74",0,"Y","Dollar",null,"Income","N74",0,"Y","Dollar"]
["Income","N75",0,"Y","Dollar",null,"Income","N75",0,"Y","Dollar",null,"Income","N75",0,"Y","Dollar",null,"Income","N75",0,"Y","Dollar"]
["Income","N76",0,"Y","Dollar",null,"Income","N76",0,"Y","Dollar",null,"Income","N76",0,"Y","Dollar",null,"Income","N76",0,"Y","Dollar"]
["Income","N77",0,"Y","Dollar",null,"Income","N77",0,"Y","Dollar",null,"Income","N77",0,"Y","Dollar",null,"Income","N77",0,"Y","Dollar"]
["Income","N78",0,"Y","Dollar",null,"Income","N78",0,"Y","Dollar",null,"Income","N78",0,"Y","Dollar",null,"Income","N78",0,"Y","Dollar"]
["Income","N79",0,"Y","Dollar",null,"Income","N79",0,"Y","Dollar",null,"Income","N79",0,"Y","Dollar",null,"Income","N79",0,"Y","Dollar"]
["Income","N80",0,"Y","Dollar",null,"Income","N80",0,"Y","Dollar",null,"Income","N80",0,"Y","Dollar",null,"Income","N80",0,"Y","Dollar"]
["Income","N81",0,"Y","Dollar",null,"Income","N81",0,"Y","Dollar",null,"Income","N81",0,"Y","Dollar",null,"Income","N81",0,"Y","Dollar"]
["Income","N82",0,"Y","Dollar",null,"Income","N82",0,"Y","Dollar",null,"Income","N82",0,"Y","Dollar",null,"Income","N82",0,"Y","Dollar"]
["Income","N83",0,"Y","Dollar",null,"Income","N83",0,"Y","Dollar",null,"Income","N83",0,"Y","Dollar",null,"Income","N83",0,"Y","Dollar"]
["Income","N84",0,"Y","Dollar",null,"Income","N84",0,"Y","Dollar",null,"Income","N84",0,"Y","Dollar",null,"Income","N84",0,"Y","Dollar"]
["Income","N85",0,"Y","Dollar",null,"Income","N85",0,"Y","Dollar",null,"Income","N85",0,"Y","Dollar",null,"Income","N85",0,"Y","Dollar"]
["Income","N86",0,"Y","Dollar",null,"Income","N86",0,"Y","Dollar",null,"Income","N86",0,"Y","Dollar",null,"Income","N86",0,"Y","Dollar"]
["Income","N87",0,"Y","Dollar",null,"Income","N87",0,"Y","Dollar",null,"Income","N87",0,"Y","Dollar",null,"Income","N87",0,"Y","Dollar"]
["Income","N88",0,"Y","Dollar",null,"Income","N88",0,"Y","Dollar",null,"Income","N88",0,"Y","Dollar",null,"Income","N88",0,"Y","Dollar"]
["Income","N89",0,"Y","Dollar",null,"Income","N89",0,"Y","Dollar",null,"Income","N89",0,"Y","Dollar",null,"Income","N89",0,"Y","Dollar"]
["Income","N90",0,"Y","Dollar",null,"Income","N90",0,"Y","Dollar",null,"Income","N90",0,"Y","Dollar",null,"Income","N90",0,"Y","Dollar"]
["Income","N91",0,"Y","Dollar",null,"Income","N91",0,"Y","Dollar",null,"Income","N91",0,"Y","Dollar",null,"Income","N91",0,"Y","Dollar"]
["Income","N92",0,"Y","Dollar",null,"Income","N92",0,"Y","Dollar",null,"Income","N92",0,"Y","Dollar",null,"Income","N92",0,"Y","Dollar"]
["Income","N93",0,"Y","Dollar",null,"Income","N93",0,"Y","Dollar",null,"Income","N93",0,"Y","Dollar",null,"Income","N93",0,"Y","Dollar"]
["Income","N94",0,"Y","Dollar",null,"Income","N94",0,"Y","Dollar",null,"Income","N94",0,"Y","Dollar",null,"Income","N94",0,"Y","Dollar"]
["Income","N95",0,"Y","Dollar",null,"Income","N95",0,"Y","Dollar",null,"Income","N95",0,"Y","Dollar",null,"Income","N95",0,"Y","Dollar"]
["Income","N96",0,"Y","Dollar",null,"Income","N96",0,"Y","Dollar",null,"Income","N96",0,"Y","Dollar",null,"Income","N96",0,"Y","Dollar"]
["Income","N97",0,"Y","Dollar",null,"Income","N97",0,"Y","Dollar",null,"Income","N97",0,"Y","Dollar",null,"Income","N97",0,"Y","Dollar"]
["Income","N98",0,"Y","Dollar",null,"Income","N98",0,"Y","Dollar",null,"Income","N98",0,"Y","Dollar",null,"Income","N98",0,"Y","Dollar"]
["Income","N99",0,"Y","Dollar",null,"Income","N99",0,"Y","Dollar",null,"Income","N99",0,"Y","Dollar",null,"Income","N99",0,"Y","Dollar"]
["Income","N100",0,"Y","Dollar",null,"Income","N100",0,"Y","Dollar",null,"Income","N100",0,"Y","Dollar",null,"Income","N100",0,"Y","Dollar"]
["Income","N101",0,"Y","Dollar",null,"Income","N101",0,"Y","Dollar",null,"Income","N101",0,"Y","Dollar",null,"Income","N101",0,"Y","Dollar"]
["Income","N102",0,"Y","Dollar",null,"Income","N102",0,"Y","Dollar",null,"Income","N102",0,"Y","Dollar",null,"Income","N102",0,"Y","Dollar"]
["Income","N103",0,"Y","Dollar",null,"Income","N103",0,"Y","Dollar",null,"Income","N103",0,"Y","Dollar",null,"Income","N103",0,"Y","Dollar"]
["Income","N104",0,"Y","Dollar",null,"Income","N104",0,"Y","Dollar",null,"Income","N104",0,"Y","Dollar",null,"Income","N104",0,"Y","Dollar"]
["Income","N105",0,"Y","Dollar",null,"Income","N105",0,"Y","Dollar",null,"Income","N105",0,"Y","Dollar",null,"Income","N105",0,"Y","Dollar"]
["Income","N106",0,"Y","Dollar",null,"Income","N106",0,"Y","Dollar",null,"Income","N106",0,"Y","Dollar",null,"Income","N106",0,"Y","Dollar"]
["Income","N107",0,"Y","Dollar",null,"Income","N107",0,"Y","Dollar",null,"Income","N107",0,"Y","Dollar",null,"Income","N107",0,"Y","Dollar"]
["Income","N108",0,"Y","Dollar",null,"Income","N108",0,"Y","Dollar",null,"Income","N108",0,"Y","Dollar",null,"Income","N108",0,"Y","Dollar"]
["Income","N109",0,"Y","Dollar",null,"Income","N109",0,"Y","Dollar",null,"Income","N109",0,"Y","Dollar",null,"Income","N109",0,"Y","Dollar"]
["Income","N110",0,"Y","Dollar",null,"Income","N110",0,"Y","Dollar",null,"Income","N110",0,"Y","Dollar",null,"Income","N110",0,"Y","Dollar"]
["Income","N111",0,"Y","Dollar",null,"Income","N111",0,"Y","Dollar",null,"Income","N111",0,"Y","Dollar",null,"Income","N111",0,"Y","Dollar"]
["Income","N112",0,"Y","Dollar",null,"Income","N112",0,"Y","Dollar",null,"Income","N112",0,"Y","Dollar",null,"Income","N112",0,"Y","Dollar"]
["Income","N113",0,"Y","Dollar",null,"Income","N113",0,"Y","Dollar",null,"Income","N113",0,"Y","Dollar",null,"Income","N113",0,"Y","Dollar"]
["Income","N114",0,"Y","Dollar",null,"Income","N114",0,"Y","Dollar",null,"Income","N114",0,"Y","Dollar",null,"Income","N114",0,"Y","Dollar"]
["Income","N115",0,"Y","Dollar",null,"Income","N115",0,"Y","Dollar",null,"Income","N115",0,"Y","Dollar",null,"Income","N115",0,"Y","Dollar"]
["Income","N116",0,"Y","Dollar",null,"Income","N116",0,"Y","Dollar",null,"Income","N116",0,"Y","Dollar",null,"Income","N116",0,"Y","Dollar"]
["Income","N117",0,"Y","Dollar",null,"Income","N117",0,"Y","Dollar",null,"Income","N117",0,"Y","Dollar",null,"Income","N117",0,"Y","Dollar"]
["Income","N118",0,"Y","Dollar",null,"Income","N118",0,"Y","Dollar",null,"Income","N118",0,"Y","Dollar",null,"Income","N118",0,"Y","Dollar"]
["Income","N119",0,"Y","Dollar",null,"Income","N119",0,"Y","Dollar",null,"Income","N119",0,"Y","Dollar",null,"Income","N119",0,"Y","Dollar"]
["Income","N120",0,"Y","Dollar",null,"Income","N120",0,"Y","Dollar",null,"Income","N120",0,"Y","Dollar",null,"Income","N120",0,"Y","Dollar"]
["Income","N121",0,"Y","Dollar",null,"Income","N121",0,"Y","Dollar",null,"Income","N121",0,"Y","Dollar",null,"Income","N121",0,"Y","Dollar"]
["Income","N122",0,"Y","Dollar",null,"Income","N122",0,"Y","Dollar",null,"Income","N122",0,"Y","Dollar",null,"Income","N122",0,"Y","Dollar"]
["Income","N123",0,"Y","Dollar",null,"Income","N123",0,"Y","Dollar",null,"Income","N123",0,"Y","Dollar",null,"Income","N123",0,"Y","Dollar"]
["Income","N124",0,"Y","Dollar",null,"Income","N124",0,"Y","Dollar",null,"Income","N124",0,"Y","Dollar",null,"Income","N124",0,"Y","Dollar"]
["Income","N125",0,"Y","Dollar",null,"Income","N125",0,"Y","Dollar",null,"Income","N125",0,"Y","Dollar",null,"Income","N125",0,"Y","Dollar"]
["Income","N126",0,"Y","Dollar",null,"Income","N126",0,"Y","Dollar",null,"Income","N126",0,"Y","Dollar",null,"Income","N126",0,"Y","Dollar"]
["Income","N127",0,"Y","Dollar",null,"Income","N127",0,"Y","Dollar",null,"Income","N127",0,"Y","Dollar",null,"Income","N127",0,"Y","Dollar"]
["Income","N128",0,"Y","Dollar",null,"Income","N128",0,"Y","Dollar",null,"Income","N128",0,"Y","Dollar",null,"Income","N128",0,"Y","Dollar"]
["Income","N129",0,"Y","Dollar",null,"Income","N129",0,"Y","Dollar",null,"Income","N129",0,"Y","Dollar",null,"Income","N129",0,"Y","Dollar"]
["Income","N130",0,"Y","Dollar",null,"Income","N130",0,"Y","Dollar",null,"Income","N130",0,"Y","Dollar",null,"Income","N130",0,"Y","Dollar"]
["Income","N131",0,"Y","Dollar",null,"Income","N131","00:00:00","Y","Dollar",null,"Income","N131","00:00:00","Y","Dollar",null,"Income","N131",0,"Y","Dollar"]
["Income","N132",0,"Y","Dollar",null,"Income","N132","00:00:00","Y","Dollar",null,"Income","N132","00:00:00","Y","Dollar",null,"Income","N132",0,"Y","Dollar"]
["Income","N133",0,"Y","Dollar",null,"Income","N133","00:00:00","Y","Dollar",null,"Income","N133","00:00:00","Y","Dollar",null,"Income","N133",0,"Y","Dollar"]
["Income","N134",0,"Y","Dollar",null,"Income","N134",0,"Y","Dollar",null,"Income","N134",0,"Y","Dollar",null,"Income","N134",0,"Y","Dollar"]
["Income","N135",0,"Y","Dollar",null,"Income","N135","00:00:00","Y","Dollar",null,"Income","N135","00:00:00","Y","Dollar",null,"Income","N135",0,"Y","Dollar"]
["Income","N136",0,"Y","Dollar",null,"Income","N136","00:00:00","Y","Dollar",null,"Income","N136","00:00:00","Y","Dollar",null,"Income","N136",0,"Y","Dollar"]
["Income","N137",0,"Y","Dollar",null,"Income","N137",0,"Y","Dollar",null,"Income","N137",0,"Y","Dollar",null,"Income","N137",0,"Y","Dollar"]
["Income","N138",0,"Y","Dollar",null,"Income","N138",0,"Y","Dollar",null,"Income","N138",0,"Y","Dollar",null,"Income","N138",0,"Y","Dollar"]
["Income","N139",0,"Y","Dollar",null,"Income","N139",0,"Y","Dollar",null,"Income","N139",0,"Y","Dollar",null,"Income","N139",0,"Y","Dollar"]
["Income","N140",0,"Y","Dollar",null,"Income","N140",0,"Y","Dollar",null,"Income","N140",0,"Y","Dollar",null,"Income","N140",0,"Y","Dollar"]
["Income","O14",1,"Y","Percent",null,"Income","O14",0,"Y","Percent",null,"Income","O14",0,"Y","Percent",null,"Income","O14",0,"Y","Percent"]
["Individuals","D10","Jon","Y","String",null,"Individuals","D10","Molly","Y","String",null,"Individuals","D10","Aly","Y","String",null,"Individuals","D10","Jason","Y","String"]
["Individuals","E10","1968-02-07","Y","Date",null,"Individuals","E10",32290,"Y","Date",null,"Individuals","E10",18301,"Y","Date",null,"Individuals","E10","1958-05-27","Y","Date"]
["Individuals","G10","2034-10-01","Y","Date",null,"Individuals","G10",55519,"Y","Date",null,"Individuals","G10",44105,"Y","Date",null,"Individuals","G10","2022-01-01","Y","Date"]
["Individuals","D15","Sally","Y","String",null,"Individuals","D15","<EMPTY>","N","String",null,"Individuals","D15","Ari","Y","String",null,"Individuals","D15","<EMPTY>","N","String"]
["Individuals","E15","1970-06-20","Y","Date",null,"Individuals","E15","<EMPTY>","N","Date",null,"Individuals","E15",18799,"Y","Date",null,"Individuals","E15","<EMPTY>","N","Date"]
["Individuals","G15","2036-05-01","Y","Date",null,"Individuals","G15","<EMPTY>","N","Date",null,"Individuals","G15",43952,"Y","Date",null,"Individuals","G15","<EMPTY>","N","Date"]
["Individuals","J20",12,"Y","Number",null,"Individuals","J20",30,"Y","Number",null,"Individuals","J20",0,"Y","Number",null,"Individuals","J20",0,"Y","Number"]
["Individuals","D27","Single","Y","String",null,"Individuals","D27","Single","Y","String",null,"Individuals","D27","Married","Y","String",null,"Individuals","D27","Single","Y","String"]
["Individuals","F27","Louisiana","Y","String",null,"Individuals","F27","Illinois","Y","String",null,"Individuals","F27","Texas","Y","String",null,"Individuals","F27","North Dakota","Y","String"]
["Med-Insur","C11","Rx","Y","String",null,"Med-Insur","C11","Medicare A","Y","String",null,"Med-Insur","C11","Medicare A","Y","String",null,"Med-Insur","C11","Other","Y","String"]
["Med-Insur","C12","Other","Y","String",null,"Med-Insur","C12","Medicare B","Y","String",null,"Med-Insur","C12","Medicare B","Y","String",null,"Med-Insur","C12","Other","Y","String"]
["Med-Insur","C13","Other","Y","String",null,"Med-Insur","C13","Medicare C","Y","String",null,"Med-Insur","C13","Medicare C","Y","String",null,"Med-Insur","C13","Other","Y","String"]
["Med-Insur","C14","Other","Y","String",null,"Med-Insur","C14","Medicare D","Y","String",null,"Med-Insur","C14","Medicare D","Y","String",null,"Med-Insur","C14","Other","Y","String"]
["Med-Insur","C15","Other","Y","String",null,"Med-Insur","C15","Med B IRMAA *","Y","String",null,"Med-Insur","C15","Med B IRMAA *","Y","String",null,"Med-Insur","C15","Other","Y","String"]
["Med-Insur","C16","Other","Y","String",null,"Med-Insur","C16","Med D IRMMA *","Y","String",null,"Med-Insur","C16","Med D IRMMA *","Y","String",null,"Med-Insur","C16","Other","Y","String"]
["Med-Insur","C17","Other","Y","String",null,"Med-Insur","C17","Supplemental / Gap","Y","String",null,"Med-Insur","C17","Supplemental / Gap","Y","String",null,"Med-Insur","C17","Other","Y","String"]
["Med-Insur","C18","Other","Y","String",null,"Med-Insur","C18","Other","Y","String",null,"Med-Insur","C18","Other","Y","String",null,"Med-Insur","C18","Other","Y","String"]
["Med-Insur","C19","Other","Y","String",null,"Med-Insur","C19","Other","Y","String",null,"Med-Insur","C19","Other","Y","String",null,"Med-Insur","C19","Other","Y","String"]
["Med-Insur","C20","Other","Y","String",null,"Med-Insur","C20","Insurance from emp.","Y","String",null,"Med-Insur","C20","Other","Y","String",null,"Med-Insur","C20","Other","Y","String"]
["Med-Insur","C21","Medicare B & D","Y","String",null,"Med-Insur","C21","Other","Y","String",null,"Med-Insur","C21","Other","Y","String",null,"Med-Insur","C21","Other","Y","String"]
["Med-Insur","D27",39,"Y","Dollar",null,"Med-Insur","D27",0,"Y","Dollar",null,"Med-Insur","D27",0,"Y","Dollar",null,"Med-Insur","D27",0,"Y","Dollar"]
["Med-Insur","D28",0,"Y","Dollar",null,"Med-Insur","D28",0,"Y","Dollar",null,"Med-Insur","D28",170.1,"Y","Dollar",null,"Med-Insur","D28",0,"Y","Dollar"]
["Med-Insur","D29",0,"Y","Dollar",null,"Med-Insur","D29",0,"Y","Dollar",null,"Med-Insur","D29",0,"Y","Dollar",null,"Med-Insur","D29",0,"Y","Dollar"]
["Med-Insur","D30",0,"Y","Dollar",null,"Med-Insur","D30",0,"Y","Dollar",null,"Med-Insur","D30",0,"Y","Dollar",null,"Med-Insur","D30",0,"Y","Dollar"]
["Med-Insur","D31",0,"Y","Dollar",null,"Med-Insur","D31",0,"Y","Dollar",null,"Med-Insur","D31",68,"Y","Dollar",null,"Med-Insur","D31",0,"Y","Dollar"]
["Med-Insur","D32",0,"Y","Dollar",null,"Med-Insur","D32",0,"Y","Dollar",null,"Med-Insur","D32",12.4,"Y","Dollar",null,"Med-Insur","D32",0,"Y","Dollar"]
["Med-Insur","D33",0,"Y","Dollar",null,"Med-Insur","D33",0,"Y","Dollar",null,"Med-Insur","D33",115,"Y","Dollar",null,"Med-Insur","D33",0,"Y","Dollar"]
["Med-Insur","D34",0,"Y","Dollar",null,"Med-Insur","D34",0,"Y","Dollar",null,"Med-Insur","D34",0,"Y","Dollar",null,"Med-Insur","D34",0,"Y","Dollar"]
["Med-Insur","D35",0,"Y","Dollar",null,"Med-Insur","D35",0,"Y","Dollar",null,"Med-Insur","D35",0,"Y","Dollar",null,"Med-Insur","D35",0,"Y","Dollar"]
["Med-Insur","D36",0,"Y","Dollar",null,"Med-Insur","D36",400,"Y","Dollar",null,"Med-Insur","D36",0,"Y","Dollar",null,"Med-Insur","D36",0,"Y","Dollar"]
["Med-Insur","D37",0,"Y","Dollar",null,"Med-Insur","D37",0,"Y","Dollar",null,"Med-Insur","D37",0,"Y","Dollar",null,"Med-Insur","D37",0,"Y","Dollar"]
["Med-Insur","E11",12,"Y","Number",null,"Med-Insur","E11",0,"Y","Number",null,"Med-Insur","E11",12,"Y","Number",null,"Med-Insur","E11",0,"Y","Number"]
["Med-Insur","E12",0,"Y","Number",null,"Med-Insur","E12",0,"Y","Number",null,"Med-Insur","E12",12,"Y","Number",null,"Med-Insur","E12",0,"Y","Number"]
["Med-Insur","E13",0,"Y","Number",null,"Med-Insur","E13",0,"Y","Number",null,"Med-Insur","E13",12,"Y","Number",null,"Med-Insur","E13",0,"Y","Number"]
["Med-Insur","E14",0,"Y","Number",null,"Med-Insur","E14",0,"Y","Number",null,"Med-Insur","E14",12,"Y","Number",null,"Med-Insur","E14",0,"Y","Number"]
["Med-Insur","E15",0,"Y","Number",null,"Med-Insur","E15",0,"Y","Number",null,"Med-Insur","E15",12,"Y","Number",null,"Med-Insur","E15",0,"Y","Number"]
["Med-Insur","E16",0,"Y","Number",null,"Med-Insur","E16",0,"Y","Number",null,"Med-Insur","E16",12,"Y","Number",null,"Med-Insur","E16",0,"Y","Number"]
["Med-Insur","E17",0,"Y","Number",null,"Med-Insur","E17",0,"Y","Number",null,"Med-Insur","E17",12,"Y","Number",null,"Med-Insur","E17",0,"Y","Number"]
["Med-Insur","E18",0,"Y","Number",null,"Med-Insur","E18",0,"Y","Number",null,"Med-Insur","E18",1,"Y","Number",null,"Med-Insur","E18",0,"Y","Number"]
["Med-Insur","E19",0,"Y","Number",null,"Med-Insur","E19",0,"Y","Number",null,"Med-Insur","E19",1,"Y","Number",null,"Med-Insur","E19",0,"Y","Number"]
["Med-Insur","E20",0,"Y","Number",null,"Med-Insur","E20",12,"Y","Number",null,"Med-Insur","E20",1,"Y","Number",null,"Med-Insur","E20",0,"Y","Number"]
["Med-Insur","E21",12,"Y","Number",null,"Med-Insur","E21",1,"Y","Number",null,"Med-Insur","E21",1,"Y","Number",null,"Med-Insur","E21",0,"Y","Number"]
["Med-Insur","F11","N","Y","String",null,"Med-Insur","F11","N","Y","String",null,"Med-Insur","F11","N","Y","String",null,"Med-Insur","F11","N","Y","String"]
["Med-Insur","F12","N","Y","String",null,"Med-Insur","F12","N","Y","String",null,"Med-Insur","F12","N","Y","String",null,"Med-Insur","F12","N","Y","String"]
["Med-Insur","F13","N","Y","String",null,"Med-Insur","F13","N","Y","String",null,"Med-Insur","F13","N","Y","String",null,"Med-Insur","F13","N","Y","String"]
["Med-Insur","F14","N","Y","String",null,"Med-Insur","F14","N","Y","String",null,"Med-Insur","F14","N","Y","String",null,"Med-Insur","F14","N","Y","String"]
["Med-Insur","F15","N","Y","String",null,"Med-Insur","F15","N","Y","String",null,"Med-Insur","F15","N","Y","String",null,"Med-Insur","F15","N","Y","String"]
["Med-Insur","F16","N","Y","String",null,"Med-Insur","F16","N","Y","String",null,"Med-Insur","F16","N","Y","String",null,"Med-Insur","F16","N","Y","String"]
["Med-Insur","F17","N","Y","String",null,"Med-Insur","F17","N","Y","String",null,"Med-Insur","F17","N","Y","String",null,"Med-Insur","F17","N","Y","String"]
["Med-Insur","F18","N","Y","String",null,"Med-Insur","F18","N","Y","String",null,"Med-Insur","F18","N","Y","String",null,"Med-Insur","F18","N","Y","String"]
["Med-Insur","F19","N","Y","String",null,"Med-Insur","F19","N","Y","String",null,"Med-Insur","F19","N","Y","String",null,"Med-Insur","F19","N","Y","String"]
["Med-Insur","F20","N","Y","String",null,"Med-Insur","F20","Y","Y","String",null,"Med-Insur","F20","N","Y","String",null,"Med-Insur","F20","N","Y","String"]
["Med-Insur","F21","Y","Y","String",null,"Med-Insur","F21","N","Y","String",null,"Med-Insur","F21","N","Y","String",null,"Med-Insur","F21","N","Y","String"]
["Med-Insur","G11","Required","Y","String",null,"Med-Insur","G11","Required","Y","String",null,"Med-Insur","G11","Required","Y","String",null,"Med-Insur","G11","Required","Y","String"]
["Med-Insur","G12","Optional","Y","String",null,"Med-Insur","G12","Optional","Y","String",null,"Med-Insur","G12","Optional","Y","String",null,"Med-Insur","G12","Required","Y","String"]
["Med-Insur","G13","Optional","Y","String",null,"Med-Insur","G13","Required","Y","String",null,"Med-Insur","G13","Required","Y","String",null,"Med-Insur","G13","Required","Y","String"]
["Med-Insur","G14","Optional","Y","String",null,"Med-Insur","G14","Required","Y","String",null,"Med-Insur","G14","Required","Y","String",null,"Med-Insur","G14","Required","Y","String"]
["Med-Insur","G15","Optional","Y","String",null,"Med-Insur","G15","Required","Y","String",null,"Med-Insur","G15","Required","Y","String",null,"Med-Insur","G15","Required","Y","String"]
["Med-Insur","G16","Optional","Y","String",null,"Med-Insur","G16","Required","Y","String",null,"Med-Insur","G16","Required","Y","String",null,"Med-Insur","G16","Required","Y","String"]
["Med-Insur","G17","Optional","Y","String",null,"Med-Insur","G17","Required","Y","String",null,"Med-Insur","G17","Required","Y","String",null,"Med-Insur","G17","Required","Y","String"]
["Med-Insur","G18","Optional","Y","String",null,"Med-Insur","G18","Optional","Y","String",null,"Med-Insur","G18","Optional","Y","String",null,"Med-Insur","G18","Required","Y","String"]
["Med-Insur","G19","Optional","Y","String",null,"Med-Insur","G19","Optional","Y","String",null,"Med-Insur","G19","Optional","Y","String",null,"Med-Insur","G19","Required","Y","String"]
["Med-Insur","G20","Optional","Y","String",null,"Med-Insur","G20","Optional","Y","String",null,"Med-Insur","G20","Optional","Y","String",null,"Med-Insur","G20","Required","Y","String"]
["Med-Insur","G21","Required","Y","String",null,"Med-Insur","G21","Optional","Y","String",null,"Med-Insur","G21","Optional","Y","String",null,"Med-Insur","G21","Required","Y","String"]
["Med-Insur","L27",58,"Y","Dollar",null,"Med-Insur","L27",0,"Y","Dollar",null,"Med-Insur","L27",0,"Y","Dollar",null,"Med-Insur","L27",0,"Y","Dollar"]
["Med-Insur","L28",0,"Y","Dollar",null,"Med-Insur","L28",0,"Y","Dollar",null,"Med-Insur","L28",170.1,"Y","Dollar",null,"Med-Insur","L28",0,"Y","Dollar"]
["Med-Insur","L29",0,"Y","Dollar",null,"Med-Insur","L29","00:00:00","Y","Dollar",null,"Med-Insur","L29","00:00:00","Y","Dollar",null,"Med-Insur","L29",0,"Y","Dollar"]
["Med-Insur","L30",0,"Y","Dollar",null,"Med-Insur","L30",0,"Y","Dollar",null,"Med-Insur","L30",0,"Y","Dollar",null,"Med-Insur","L30",0,"Y","Dollar"]
["Med-Insur","L31",0,"Y","Dollar",null,"Med-Insur","L31",0,"Y","Dollar",null,"Med-Insur","L31",68,"Y","Dollar",null,"Med-Insur","L31",0,"Y","Dollar"]
["Med-Insur","L32",0,"Y","Dollar",null,"Med-Insur","L32",0,"Y","Dollar",null,"Med-Insur","L32",12.4,"Y","Dollar",null,"Med-Insur","L32",0,"Y","Dollar"]
["Med-Insur","L33",0,"Y","Dollar",null,"Med-Insur","L33",0,"Y","Dollar",null,"Med-Insur","L33",115,"Y","Dollar",null,"Med-Insur","L33",0,"Y","Dollar"]
["Med-Insur","L34",0,"Y","Dollar",null,"Med-Insur","L34",0,"Y","Dollar",null,"Med-Insur","L34",0,"Y","Dollar",null,"Med-Insur","L34",0,"Y","Dollar"]
["Med-Insur","L35",0,"Y","Dollar",null,"Med-Insur","L35",0,"Y","Dollar",null,"Med-Insur","L35",0,"Y","Dollar",null,"Med-Insur","L35",0,"Y","Dollar"]
["Med-Insur","L36",0,"Y","Dollar",null,"Med-Insur","L36",0,"Y","Dollar",null,"Med-Insur","L36",0,"Y","Dollar",null,"Med-Insur","L36",0,"Y","Dollar"]
["Med-Insur","L37",0,"Y","Dollar",null,"Med-Insur","L37",0,"Y","Dollar",null,"Med-Insur","L37",0,"Y","Dollar",null,"Med-Insur","L37",0,"Y","Dollar"]
["Rental","D11","<EMPTY>","N","String",null,"Rental","D11","<EMPTY>","N","String",null,"Rental","D11","3414 South Pollard ","Y","String",null,"Rental","D11","<EMPTY>","N","String"]
["Rental","D12","<EMPTY>","N","String",null,"Rental","D12","<EMPTY>","N","String",null,"Rental","D12","Leander, TX., 78641","Y","String",null,"Rental","D12","<EMPTY>","N","String"]
["Rental","D13","2020-01-01","Y","Date",null,"Rental","D13","<EMPTY>","N","Date",null,"Rental","D13",34957,"Y","Date",null,"Rental","D13","<EMPTY>","N","Date"]
["Rental","D14","<EMPTY>","N","Year",null,"Rental","D14","<EMPTY>","N","Year",null,"Rental","D14",1950,"Y","Year",null,"Rental","D14","<EMPTY>","N","Year"]
["Rental","D15",0,"Y","Dollar",null,"Rental","D15",0,"Y","Dollar",null,"Rental","D15",154000,"Y","Dollar",null,"Rental","D15",0,"Y","Dollar"]
["Rental","D17",0.03,"Y","Percent",null,"Rental","D17","<EMPTY>","N","Percent",null,"Rental","D17",2.5000000000000001E-2,"Y","Percent",null,"Rental","D17","<EMPTY>","N","Percent"]
["Rental","D19",0,"Y","Percent",null,"Rental","D19",0,"Y","Percent",null,"Rental","D19",0,"Y","Percent",null,"Rental","D19",0,"Y","Percent"]
["Rental","D20",0,"Y","Dollar",null,"Rental","D20",0,"Y","Dollar",null,"Rental","D20",0,"Y","Dollar",null,"Rental","D20",0,"Y","Dollar"]
["Rental","D21",0,"Y","Percent",null,"Rental","D21",0,"Y","Percent",null,"Rental","D21",0,"Y","Percent",null,"Rental","D21",0,"Y","Percent"]
["Rental","D22","N/A","Y","Number",null,"Rental","D22","N/A","Y","Number",null,"Rental","D22","N/A","Y","Number",null,"Rental","D22","N/A","Y","Number"]
["Rental","D23",0,"Y","Dollar",null,"Rental","D23",0,"Y","Dollar",null,"Rental","D23",0,"Y","Dollar",null,"Rental","D23",0,"Y","Dollar"]
["Rental","D24",0,"Y","Dollar",null,"Rental","D24",0,"Y","Dollar",null,"Rental","D24",1200,"Y","Dollar",null,"Rental","D24",0,"Y","Dollar"]
["Rental","D25",0,"Y","Dollar",null,"Rental","D25",0,"Y","Dollar",null,"Rental","D25",7000,"Y","Dollar",null,"Rental","D25",0,"Y","Dollar"]
["Rental","D26",0,"Y","Dollar",null,"Rental","D26",0,"Y","Dollar",null,"Rental","D26",1500,"Y","Dollar",null,"Rental","D26",0,"Y","Dollar"]
["Rental","D27",0,"Y","Dollar",null,"Rental","D27",0,"Y","Dollar",null,"Rental","D27",0,"Y","Dollar",null,"Rental","D27",0,"Y","Dollar"]
["Rental","D28",0,"Y","Dollar",null,"Rental","D28",0,"Y","Dollar",null,"Rental","D28",0,"Y","Dollar",null,"Rental","D28",0,"Y","Dollar"]
["Rental","D31",0,"Y","Percent",null,"Rental","D31",0,"Y","Percent",null,"Rental","D31",0.03,"Y","Percent",null,"Rental","D31",0,"Y","Percent"]
["Rental","D32",0,"Y","Percent",null,"Rental","D32",0,"Y","Percent",null,"Rental","D32",0.03,"Y","Percent",null,"Rental","D32",0,"Y","Percent"]
["Rental","F14","<EMPTY>","N","Year",null,"Rental","F14","<EMPTY>","N","Year",null,"Rental","F14",2020,"Y","Year",null,"Rental","F14","<EMPTY>","N","Year"]
["Rental","F15","<EMPTY>","N","Year",null,"Rental","F15","<EMPTY>","N","Year",null,"Rental","F15","<EMPTY>","N","Year",null,"Rental","F15","<EMPTY>","N","Year"]
["Rental","F16","<EMPTY>","N","Year",null,"Rental","F16","<EMPTY>","N","Year",null,"Rental","F16",2021,"Y","Year",null,"Rental","F16","<EMPTY>","N","Year"]
["Rental","F17","<EMPTY>","N","Year",null,"Rental","F17","<EMPTY>","N","Year",null,"Rental","F17","<EMPTY>","N","Year",null,"Rental","F17","<EMPTY>","N","Year"]
["Rental","F18","<EMPTY>","N","Year",null,"Rental","F18","<EMPTY>","N","Year",null,"Rental","F18","<EMPTY>","N","Year",null,"Rental","F18","<EMPTY>","N","Year"]
["Rental","F19","<EMPTY>","N","Year",null,"Rental","F19","<EMPTY>","N","Year",null,"Rental","F19","<EMPTY>","N","Year",null,"Rental","F19","<EMPTY>","N","Year"]
["Rental","F20","<EMPTY>","N","Year",null,"Rental","F20","<EMPTY>","N","Year",null,"Rental","F20","<EMPTY>","N","Year",null,"Rental","F20","<EMPTY>","N","Year"]
["Rental","F21","<EMPTY>","N","Year",null,"Rental","F21","<EMPTY>","N","Year",null,"Rental","F21","<EMPTY>","N","Year",null,"Rental","F21","<EMPTY>","N","Year"]
["Rental","F22","<EMPTY>","N","Year",null,"Rental","F22","<EMPTY>","N","Year",null,"Rental","F22",2016,"Y","Year",null,"Rental","F22","<EMPTY>","N","Year"]
["Rental","F23","<EMPTY>","N","Year",null,"Rental","F23","<EMPTY>","N","Year",null,"Rental","F23","<EMPTY>","N","Year",null,"Rental","F23","<EMPTY>","N","Year"]
["Rental","F24","<EMPTY>","N","Year",null,"Rental","F24","<EMPTY>","N","Year",null,"Rental","F24","<EMPTY>","N","Year",null,"Rental","F24","<EMPTY>","N","Year"]
["Rental","F25","<EMPTY>","N","Year",null,"Rental","F25","<EMPTY>","N","Year",null,"Rental","F25","<EMPTY>","N","Year",null,"Rental","F25","<EMPTY>","N","Year"]
["Rental","F30","<EMPTY>","N","Year",null,"Rental","F30","<EMPTY>","N","Year",null,"Rental","F30",2055,"Y","Year",null,"Rental","F30","<EMPTY>","N","Year"]
["Rental","K11","<EMPTY>","N","String",null,"Rental","K11","<EMPTY>","N","String",null,"Rental","K11","<EMPTY>","N","String",null,"Rental","K11","<EMPTY>","N","String"]
["Rental","K12","<EMPTY>","N","String",null,"Rental","K12","<EMPTY>","N","String",null,"Rental","K12","<EMPTY>","N","String",null,"Rental","K12","<EMPTY>","N","String"]
["Rental","K13","2020-01-01","Y","Date",null,"Rental","K13","<EMPTY>","N","Date",null,"Rental","K13","<EMPTY>","N","Date",null,"Rental","K13","<EMPTY>","N","Date"]
["Rental","K14","<EMPTY>","N","Year",null,"Rental","K14","<EMPTY>","N","Year",null,"Rental","K14","<EMPTY>","N","Year",null,"Rental","K14","<EMPTY>","N","Year"]
["Rental","K15",0,"Y","Dollar",null,"Rental","K15",0,"Y","Dollar",null,"Rental","K15",0,"Y","Dollar",null,"Rental","K15",0,"Y","Dollar"]
["Rental","K17",0.03,"Y","Percent",null,"Rental","K17",0,"Y","Percent",null,"Rental","K17",0.03,"Y","Percent",null,"Rental","K17",0,"Y","Percent"]
["Rental","K19",0,"Y","Percent",null,"Rental","K19",0,"Y","Percent",null,"Rental","K19",0,"Y","Percent",null,"Rental","K19",0,"Y","Percent"]
["Rental","K20",0,"Y","Dollar",null,"Rental","K20",0,"Y","Dollar",null,"Rental","K20",0,"Y","Dollar",null,"Rental","K20",0,"Y","Dollar"]
["Rental","K21",0,"Y","Percent",null,"Rental","K21",0,"Y","Percent",null,"Rental","K21",0,"Y","Percent",null,"Rental","K21",0,"Y","Percent"]
["Rental","K22","N/A","Y","Number",null,"Rental","K22","N/A","Y","Number",null,"Rental","K22","N/A","Y","Number",null,"Rental","K22","N/A","Y","Number"]
["Rental","K23",0,"Y","Dollar",null,"Rental","K23",0,"Y","Dollar",null,"Rental","K23",0,"Y","Dollar",null,"Rental","K23",0,"Y","Dollar"]
["Rental","K24",10,"Y","Dollar",null,"Rental","K24",0,"Y","Dollar",null,"Rental","K24",10,"Y","Dollar",null,"Rental","K24",0,"Y","Dollar"]
["Rental","K25",0,"Y","Dollar",null,"Rental","K25",0,"Y","Dollar",null,"Rental","K25",0,"Y","Dollar",null,"Rental","K25",0,"Y","Dollar"]
["Rental","K26",0,"Y","Dollar",null,"Rental","K26",0,"Y","Dollar",null,"Rental","K26",0,"Y","Dollar",null,"Rental","K26",0,"Y","Dollar"]
["Rental","K27",0,"Y","Dollar",null,"Rental","K27",0,"Y","Dollar",null,"Rental","K27",0,"Y","Dollar",null,"Rental","K27",0,"Y","Dollar"]
["Rental","K28",0,"Y","Dollar",null,"Rental","K28",0,"Y","Dollar",null,"Rental","K28",0,"Y","Dollar",null,"Rental","K28",0,"Y","Dollar"]
["Rental","K31",0,"Y","Percent",null,"Rental","K31",0,"Y","Percent",null,"Rental","K31",0,"Y","Percent",null,"Rental","K31",0,"Y","Percent"]
["Rental","K32",0,"Y","Percent",null,"Rental","K32",0,"Y","Percent",null,"Rental","K32",0,"Y","Percent",null,"Rental","K32",0,"Y","Percent"]
["Rental","M14","<EMPTY>","N","Year",null,"Rental","M14","<EMPTY>","N","Year",null,"Rental","M14","<EMPTY>","N","Year",null,"Rental","M14","<EMPTY>","N","Year"]
["Rental","M15","<EMPTY>","N","Year",null,"Rental","M15","<EMPTY>","N","Year",null,"Rental","M15","<EMPTY>","N","Year",null,"Rental","M15","<EMPTY>","N","Year"]
["Rental","M16","<EMPTY>","N","Year",null,"Rental","M16","<EMPTY>","N","Year",null,"Rental","M16","<EMPTY>","N","Year",null,"Rental","M16","<EMPTY>","N","Year"]
["Rental","M17","<EMPTY>","N","Year",null,"Rental","M17","<EMPTY>","N","Year",null,"Rental","M17","<EMPTY>","N","Year",null,"Rental","M17","<EMPTY>","N","Year"]
["Rental","M18","<EMPTY>","N","Year",null,"Rental","M18","<EMPTY>","N","Year",null,"Rental","M18","<EMPTY>","N","Year",null,"Rental","M18","<EMPTY>","N","Year"]
["Rental","M19","<EMPTY>","N","Year",null,"Rental","M19","<EMPTY>","N","Year",null,"Rental","M19","<EMPTY>","N","Year",null,"Rental","M19","<EMPTY>","N","Year"]
["Rental","M20","<EMPTY>","N","Year",null,"Rental","M20","<EMPTY>","N","Year",null,"Rental","M20","<EMPTY>","N","Year",null,"Rental","M20","<EMPTY>","N","Year"]
["Rental","M21","<EMPTY>","N","Year",null,"Rental","M21","<EMPTY>","N","Year",null,"Rental","M21","<EMPTY>","N","Year",null,"Rental","M21","<EMPTY>","N","Year"]
["Rental","M22","<EMPTY>","N","Year",null,"Rental","M22","<EMPTY>","N","Year",null,"Rental","M22","<EMPTY>","N","Year",null,"Rental","M22","<EMPTY>","N","Year"]
["Rental","M23","<EMPTY>","N","Year",null,"Rental","M23","<EMPTY>","N","Year",null,"Rental","M23","<EMPTY>","N","Year",null,"Rental","M23","<EMPTY>","N","Year"]
["Rental","M24","<EMPTY>","N","Year",null,"Rental","M24","<EMPTY>","N","Year",null,"Rental","M24","<EMPTY>","N","Year",null,"Rental","M24","<EMPTY>","N","Year"]
["Rental","M25","<EMPTY>","N","Year",null,"Rental","M25","<EMPTY>","N","Year",null,"Rental","M25","<EMPTY>","N","Year",null,"Rental","M25","<EMPTY>","N","Year"]
["Rental","M30","<EMPTY>","N","Year",null,"Rental","M30","<EMPTY>","N","Year",null,"Rental","M30","<EMPTY>","N","Year",null,"Rental","M30","<EMPTY>","N","Year"]
["Rental","R29",0.05,"Y","Percent",null,"Rental","R29",0,"Y","Percent",null,"Rental","R29",0,"Y","Percent",null,"Rental","R29",0,"Y","Percent"]
["Rental","R30",0.15,"Y","Percent",null,"Rental","R30",0,"Y","Percent",null,"Rental","R30",0,"Y","Percent",null,"Rental","R30",0,"Y","Percent"]
["Retire","D15",4.3499999999999997E-2,"Y","Percent",null,"Retire","D15",7.0000000000000007E-2,"Y","Percent",null,"Retire","D15",3.9999999999999994E-2,"Y","Percent",null,"Retire","D15",2.5000000000000005E-2,"Y","Percent"]
["Retire","D18",2.4999999999999994E-2,"Y","Percent",null,"Retire","D18",2.0999999999999991E-2,"Y","Percent",null,"Retire","D18",2.4499999999999994E-2,"Y","Percent",null,"Retire","D18",0.03,"Y","Percent"]
["Retire","AA9",0,"Y","Dollar",null,"Retire","AA9",0,"Y","Dollar",null,"Retire","AA9",0,"Y","Dollar",null,"Retire","AA9",0,"Y","Dollar"]
["Retire","AA10",0,"Y","Dollar",null,"Retire","AA10",0,"Y","Dollar",null,"Retire","AA10",0,"Y","Dollar",null,"Retire","AA10",400,"Y","Dollar"]
["Retire","AA11",0,"Y","Dollar",null,"Retire","AA11",0,"Y","Dollar",null,"Retire","AA11",0,"Y","Dollar",null,"Retire","AA11",400,"Y","Dollar"]
["Retire","AA12",0,"Y","Dollar",null,"Retire","AA12",0,"Y","Dollar",null,"Retire","AA12",0,"Y","Dollar",null,"Retire","AA12",400,"Y","Dollar"]
["Retire","AA13",0,"Y","Dollar",null,"Retire","AA13",0,"Y","Dollar",null,"Retire","AA13",0,"Y","Dollar",null,"Retire","AA13",400,"Y","Dollar"]
["Retire","AA14",0,"Y","Dollar",null,"Retire","AA14",0,"Y","Dollar",null,"Retire","AA14",0,"Y","Dollar",null,"Retire","AA14",0,"Y","Dollar"]
["Retire","AA15",0,"Y","Dollar",null,"Retire","AA15",0,"Y","Dollar",null,"Retire","AA15",0,"Y","Dollar",null,"Retire","AA15",0,"Y","Dollar"]
["Retire","AA16",0,"Y","Dollar",null,"Retire","AA16",0,"Y","Dollar",null,"Retire","AA16",0,"Y","Dollar",null,"Retire","AA16",0,"Y","Dollar"]
["Retire","AA17",0,"Y","Dollar",null,"Retire","AA17",0,"Y","Dollar",null,"Retire","AA17",0,"Y","Dollar",null,"Retire","AA17",0,"Y","Dollar"]
["Retire","AA18",0,"Y","Dollar",null,"Retire","AA18",0,"Y","Dollar",null,"Retire","AA18",0,"Y","Dollar",null,"Retire","AA18",0,"Y","Dollar"]
["Retire","AA19",0,"Y","Dollar",null,"Retire","AA19",0,"Y","Dollar",null,"Retire","AA19",0,"Y","Dollar",null,"Retire","AA19",0,"Y","Dollar"]
["Retire","AA20",0,"Y","Dollar",null,"Retire","AA20",0,"Y","Dollar",null,"Retire","AA20",0,"Y","Dollar",null,"Retire","AA20",0,"Y","Dollar"]
["Retire","AA21",0,"Y","Dollar",null,"Retire","AA21",0,"Y","Dollar",null,"Retire","AA21",0,"Y","Dollar",null,"Retire","AA21",0,"Y","Dollar"]
["Retire","AA22",0,"Y","Dollar",null,"Retire","AA22",0,"Y","Dollar",null,"Retire","AA22",0,"Y","Dollar",null,"Retire","AA22",0,"Y","Dollar"]
["Retire","AA23",0,"Y","Dollar",null,"Retire","AA23",0,"Y","Dollar",null,"Retire","AA23",0,"Y","Dollar",null,"Retire","AA23",0,"Y","Dollar"]
["Retire","AA24",0,"Y","Dollar",null,"Retire","AA24",0,"Y","Dollar",null,"Retire","AA24",0,"Y","Dollar",null,"Retire","AA24",0,"Y","Dollar"]
["Retire","AA25",0,"Y","Dollar",null,"Retire","AA25",0,"Y","Dollar",null,"Retire","AA25",0,"Y","Dollar",null,"Retire","AA25",0,"Y","Dollar"]
["Retire","AA26",0,"Y","Dollar",null,"Retire","AA26",0,"Y","Dollar",null,"Retire","AA26",0,"Y","Dollar",null,"Retire","AA26",0,"Y","Dollar"]
["Retire","AA27",0,"Y","Dollar",null,"Retire","AA27",0,"Y","Dollar",null,"Retire","AA27",0,"Y","Dollar",null,"Retire","AA27",0,"Y","Dollar"]
["Retire","AA28",0,"Y","Dollar",null,"Retire","AA28",0,"Y","Dollar",null,"Retire","AA28",0,"Y","Dollar",null,"Retire","AA28",0,"Y","Dollar"]
["Retire","AA29",0,"Y","Dollar",null,"Retire","AA29",0,"Y","Dollar",null,"Retire","AA29",0,"Y","Dollar",null,"Retire","AA29",0,"Y","Dollar"]
["Retire","AA30",0,"Y","Dollar",null,"Retire","AA30",0,"Y","Dollar",null,"Retire","AA30",0,"Y","Dollar",null,"Retire","AA30",0,"Y","Dollar"]
["Retire","AA31",0,"Y","Dollar",null,"Retire","AA31",0,"Y","Dollar",null,"Retire","AA31",0,"Y","Dollar",null,"Retire","AA31",0,"Y","Dollar"]
["Retire","AA32",0,"Y","Dollar",null,"Retire","AA32",0,"Y","Dollar",null,"Retire","AA32",0,"Y","Dollar",null,"Retire","AA32",0,"Y","Dollar"]
["Retire","AA33",0,"Y","Dollar",null,"Retire","AA33",0,"Y","Dollar",null,"Retire","AA33",0,"Y","Dollar",null,"Retire","AA33",0,"Y","Dollar"]
["Retire","AA34",0,"Y","Dollar",null,"Retire","AA34",0,"Y","Dollar",null,"Retire","AA34",0,"Y","Dollar",null,"Retire","AA34",0,"Y","Dollar"]
["Retire","AA35",0,"Y","Dollar",null,"Retire","AA35",0,"Y","Dollar",null,"Retire","AA35",0,"Y","Dollar",null,"Retire","AA35",0,"Y","Dollar"]
["Retire","AA36",0,"Y","Dollar",null,"Retire","AA36",0,"Y","Dollar",null,"Retire","AA36",0,"Y","Dollar",null,"Retire","AA36",0,"Y","Dollar"]
["Retire","AA37",0,"Y","Dollar",null,"Retire","AA37",0,"Y","Dollar",null,"Retire","AA37",0,"Y","Dollar",null,"Retire","AA37",0,"Y","Dollar"]
["Retire","AA38",0,"Y","Dollar",null,"Retire","AA38",0,"Y","Dollar",null,"Retire","AA38",0,"Y","Dollar",null,"Retire","AA38",0,"Y","Dollar"]
["Retire","AA39",0,"Y","Dollar",null,"Retire","AA39",0,"Y","Dollar",null,"Retire","AA39",0,"Y","Dollar",null,"Retire","AA39",0,"Y","Dollar"]
["Retire","AA40",0,"Y","Dollar",null,"Retire","AA40",0,"Y","Dollar",null,"Retire","AA40",0,"Y","Dollar",null,"Retire","AA40",0,"Y","Dollar"]
["Retire","AA41",0,"Y","Dollar",null,"Retire","AA41",0,"Y","Dollar",null,"Retire","AA41",0,"Y","Dollar",null,"Retire","AA41",0,"Y","Dollar"]
["Retire","AA42",0,"Y","Dollar",null,"Retire","AA42",0,"Y","Dollar",null,"Retire","AA42",0,"Y","Dollar",null,"Retire","AA42",0,"Y","Dollar"]
["Retire","AA43",0,"Y","Dollar",null,"Retire","AA43",0,"Y","Dollar",null,"Retire","AA43",0,"Y","Dollar",null,"Retire","AA43",0,"Y","Dollar"]
["Retire","AA44",0,"Y","Dollar",null,"Retire","AA44",0,"Y","Dollar",null,"Retire","AA44",0,"Y","Dollar",null,"Retire","AA44",0,"Y","Dollar"]
["Retire","AA45",0,"Y","Dollar",null,"Retire","AA45",0,"Y","Dollar",null,"Retire","AA45",0,"Y","Dollar",null,"Retire","AA45",0,"Y","Dollar"]
["Retire","AA46",0,"Y","Dollar",null,"Retire","AA46",0,"Y","Dollar",null,"Retire","AA46",0,"Y","Dollar",null,"Retire","AA46",0,"Y","Dollar"]
["Retire","AA47",0,"Y","Dollar",null,"Retire","AA47",0,"Y","Dollar",null,"Retire","AA47",0,"Y","Dollar",null,"Retire","AA47",0,"Y","Dollar"]
["Retire","AA48",0,"Y","Dollar",null,"Retire","AA48",0,"Y","Dollar",null,"Retire","AA48",0,"Y","Dollar",null,"Retire","AA48",0,"Y","Dollar"]
["Retire","AB9",0,"Y","Dollar",null,"Retire","AB9",0,"Y","Dollar",null,"Retire","AB9",0,"Y","Dollar",null,"Retire","AB9",0,"Y","Dollar"]
["Retire","AB10",0,"Y","Dollar",null,"Retire","AB10",0,"Y","Dollar",null,"Retire","AB10",0,"Y","Dollar",null,"Retire","AB10",0,"Y","Dollar"]
["Retire","AB11",0,"Y","Dollar",null,"Retire","AB11",0,"Y","Dollar",null,"Retire","AB11",0,"Y","Dollar",null,"Retire","AB11",0,"Y","Dollar"]
["Retire","AB12",0,"Y","Dollar",null,"Retire","AB12",0,"Y","Dollar",null,"Retire","AB12",0,"Y","Dollar",null,"Retire","AB12",0,"Y","Dollar"]
["Retire","AB13",0,"Y","Dollar",null,"Retire","AB13",0,"Y","Dollar",null,"Retire","AB13",0,"Y","Dollar",null,"Retire","AB13",0,"Y","Dollar"]
["Retire","AB14",0,"Y","Dollar",null,"Retire","AB14",0,"Y","Dollar",null,"Retire","AB14",0,"Y","Dollar",null,"Retire","AB14",0,"Y","Dollar"]
["Retire","AB15",0,"Y","Dollar",null,"Retire","AB15",0,"Y","Dollar",null,"Retire","AB15",0,"Y","Dollar",null,"Retire","AB15",0,"Y","Dollar"]
["Retire","AB16",0,"Y","Dollar",null,"Retire","AB16",0,"Y","Dollar",null,"Retire","AB16",0,"Y","Dollar",null,"Retire","AB16",0,"Y","Dollar"]
["Retire","AB17",0,"Y","Dollar",null,"Retire","AB17",0,"Y","Dollar",null,"Retire","AB17",0,"Y","Dollar",null,"Retire","AB17",0,"Y","Dollar"]
["Retire","AB18",0,"Y","Dollar",null,"Retire","AB18",0,"Y","Dollar",null,"Retire","AB18",0,"Y","Dollar",null,"Retire","AB18",0,"Y","Dollar"]
["Retire","AB19",0,"Y","Dollar",null,"Retire","AB19",0,"Y","Dollar",null,"Retire","AB19",0,"Y","Dollar",null,"Retire","AB19",0,"Y","Dollar"]
["Retire","AB20",0,"Y","Dollar",null,"Retire","AB20",0,"Y","Dollar",null,"Retire","AB20",0,"Y","Dollar",null,"Retire","AB20",0,"Y","Dollar"]
["Retire","AB21",0,"Y","Dollar",null,"Retire","AB21",0,"Y","Dollar",null,"Retire","AB21",0,"Y","Dollar",null,"Retire","AB21",0,"Y","Dollar"]
["Retire","AB22",0,"Y","Dollar",null,"Retire","AB22",0,"Y","Dollar",null,"Retire","AB22",0,"Y","Dollar",null,"Retire","AB22",0,"Y","Dollar"]
["Retire","AB23",0,"Y","Dollar",null,"Retire","AB23",0,"Y","Dollar",null,"Retire","AB23",0,"Y","Dollar",null,"Retire","AB23",0,"Y","Dollar"]
["Retire","AB24",0,"Y","Dollar",null,"Retire","AB24",0,"Y","Dollar",null,"Retire","AB24",0,"Y","Dollar",null,"Retire","AB24",0,"Y","Dollar"]
["Retire","AB25",0,"Y","Dollar",null,"Retire","AB25",0,"Y","Dollar",null,"Retire","AB25",0,"Y","Dollar",null,"Retire","AB25",0,"Y","Dollar"]
["Retire","AB26",0,"Y","Dollar",null,"Retire","AB26",0,"Y","Dollar",null,"Retire","AB26",0,"Y","Dollar",null,"Retire","AB26",0,"Y","Dollar"]
["Retire","AB27",0,"Y","Dollar",null,"Retire","AB27",0,"Y","Dollar",null,"Retire","AB27",0,"Y","Dollar",null,"Retire","AB27",0,"Y","Dollar"]
["Retire","AB28",0,"Y","Dollar",null,"Retire","AB28",0,"Y","Dollar",null,"Retire","AB28",0,"Y","Dollar",null,"Retire","AB28",0,"Y","Dollar"]
["Retire","AB29",0,"Y","Dollar",null,"Retire","AB29",0,"Y","Dollar",null,"Retire","AB29",0,"Y","Dollar",null,"Retire","AB29",0,"Y","Dollar"]
["Retire","AB30",0,"Y","Dollar",null,"Retire","AB30",0,"Y","Dollar",null,"Retire","AB30",0,"Y","Dollar",null,"Retire","AB30",0,"Y","Dollar"]
["Retire","AB31",0,"Y","Dollar",null,"Retire","AB31",0,"Y","Dollar",null,"Retire","AB31",0,"Y","Dollar",null,"Retire","AB31",0,"Y","Dollar"]
["Retire","AB32",0,"Y","Dollar",null,"Retire","AB32",0,"Y","Dollar",null,"Retire","AB32",0,"Y","Dollar",null,"Retire","AB32",0,"Y","Dollar"]
["Retire","AB33",0,"Y","Dollar",null,"Retire","AB33",0,"Y","Dollar",null,"Retire","AB33",0,"Y","Dollar",null,"Retire","AB33",0,"Y","Dollar"]
["Retire","AB34",0,"Y","Dollar",null,"Retire","AB34",0,"Y","Dollar",null,"Retire","AB34",0,"Y","Dollar",null,"Retire","AB34",0,"Y","Dollar"]
["Retire","AB35",0,"Y","Dollar",null,"Retire","AB35",0,"Y","Dollar",null,"Retire","AB35",0,"Y","Dollar",null,"Retire","AB35",0,"Y","Dollar"]
["Retire","AB36",0,"Y","Dollar",null,"Retire","AB36",0,"Y","Dollar",null,"Retire","AB36",0,"Y","Dollar",null,"Retire","AB36",0,"Y","Dollar"]
["Retire","AB37",0,"Y","Dollar",null,"Retire","AB37",0,"Y","Dollar",null,"Retire","AB37",0,"Y","Dollar",null,"Retire","AB37",0,"Y","Dollar"]
["Retire","AB38",0,"Y","Dollar",null,"Retire","AB38",0,"Y","Dollar",null,"Retire","AB38",0,"Y","Dollar",null,"Retire","AB38",0,"Y","Dollar"]
["Retire","AB39",0,"Y","Dollar",null,"Retire","AB39",0,"Y","Dollar",null,"Retire","AB39",0,"Y","Dollar",null,"Retire","AB39",0,"Y","Dollar"]
["Retire","AB40",0,"Y","Dollar",null,"Retire","AB40",0,"Y","Dollar",null,"Retire","AB40",0,"Y","Dollar",null,"Retire","AB40",0,"Y","Dollar"]
["Retire","AB41",0,"Y","Dollar",null,"Retire","AB41",0,"Y","Dollar",null,"Retire","AB41",0,"Y","Dollar",null,"Retire","AB41",0,"Y","Dollar"]
["Retire","AB42",0,"Y","Dollar",null,"Retire","AB42",0,"Y","Dollar",null,"Retire","AB42",0,"Y","Dollar",null,"Retire","AB42",0,"Y","Dollar"]
["Retire","AB43",0,"Y","Dollar",null,"Retire","AB43",0,"Y","Dollar",null,"Retire","AB43",0,"Y","Dollar",null,"Retire","AB43",0,"Y","Dollar"]
["Retire","AB44",0,"Y","Dollar",null,"Retire","AB44",0,"Y","Dollar",null,"Retire","AB44",0,"Y","Dollar",null,"Retire","AB44",0,"Y","Dollar"]
["Retire","AB45",0,"Y","Dollar",null,"Retire","AB45",0,"Y","Dollar",null,"Retire","AB45",0,"Y","Dollar",null,"Retire","AB45",0,"Y","Dollar"]
["Retire","AB46",0,"Y","Dollar",null,"Retire","AB46",0,"Y","Dollar",null,"Retire","AB46",0,"Y","Dollar",null,"Retire","AB46",0,"Y","Dollar"]
["Retire","AB47",0,"Y","Dollar",null,"Retire","AB47",0,"Y","Dollar",null,"Retire","AB47",0,"Y","Dollar",null,"Retire","AB47",0,"Y","Dollar"]
["Retire","AB48",0,"Y","Dollar",null,"Retire","AB48",0,"Y","Dollar",null,"Retire","AB48",0,"Y","Dollar",null,"Retire","AB48",0,"Y","Dollar"]
["Retire","AD9","<EMPTY>","N","String",null,"Retire","AD9","<EMPTY>","N","String",null,"Retire","AD9","<EMPTY>","N","String",null,"Retire","AD9","<EMPTY>","N","String"]
["Retire","AD10","<EMPTY>","N","String",null,"Retire","AD10","<EMPTY>","N","String",null,"Retire","AD10","<EMPTY>","N","String",null,"Retire","AD10","Car payment","Y","String"]
["Retire","AD11","<EMPTY>","N","String",null,"Retire","AD11","<EMPTY>","N","String",null,"Retire","AD11","<EMPTY>","N","String",null,"Retire","AD11","Car Payment","Y","String"]
["Retire","AD12","<EMPTY>","N","String",null,"Retire","AD12","<EMPTY>","N","String",null,"Retire","AD12","<EMPTY>","N","String",null,"Retire","AD12","Car payment","Y","String"]
["Retire","AD13","<EMPTY>","N","String",null,"Retire","AD13","<EMPTY>","N","String",null,"Retire","AD13","<EMPTY>","N","String",null,"Retire","AD13","Car payment","Y","String"]
["Retire","AD14","<EMPTY>","N","String",null,"Retire","AD14","<EMPTY>","N","String",null,"Retire","AD14","<EMPTY>","N","String",null,"Retire","AD14","<EMPTY>","N","String"]
["Retire","AD15","<EMPTY>","N","String",null,"Retire","AD15","<EMPTY>","N","String",null,"Retire","AD15","<EMPTY>","N","String",null,"Retire","AD15","<EMPTY>","N","String"]
["Retire","AD16","<EMPTY>","N","String",null,"Retire","AD16","<EMPTY>","N","String",null,"Retire","AD16","<EMPTY>","N","String",null,"Retire","AD16","<EMPTY>","N","String"]
["Retire","AD17","<EMPTY>","N","String",null,"Retire","AD17","<EMPTY>","N","String",null,"Retire","AD17","<EMPTY>","N","String",null,"Retire","AD17","<EMPTY>","N","String"]
["Retire","AD18","<EMPTY>","N","String",null,"Retire","AD18","<EMPTY>","N","String",null,"Retire","AD18","<EMPTY>","N","String",null,"Retire","AD18","<EMPTY>","N","String"]
["Retire","AD19","<EMPTY>","N","String",null,"Retire","AD19","<EMPTY>","N","String",null,"Retire","AD19","<EMPTY>","N","String",null,"Retire","AD19","<EMPTY>","N","String"]
["Retire","AD20","<EMPTY>","N","String",null,"Retire","AD20","<EMPTY>","N","String",null,"Retire","AD20","<EMPTY>","N","String",null,"Retire","AD20","<EMPTY>","N","String"]
["Retire","AD21","<EMPTY>","N","String",null,"Retire","AD21","<EMPTY>","N","String",null,"Retire","AD21","<EMPTY>","N","String",null,"Retire","AD21","<EMPTY>","N","String"]
["Retire","AD22","<EMPTY>","N","String",null,"Retire","AD22","<EMPTY>","N","String",null,"Retire","AD22","<EMPTY>","N","String",null,"Retire","AD22","<EMPTY>","N","String"]
["Retire","AD23","<EMPTY>","N","String",null,"Retire","AD23","<EMPTY>","N","String",null,"Retire","AD23","<EMPTY>","N","String",null,"Retire","AD23","<EMPTY>","N","String"]
["Retire","AD24","<EMPTY>","N","String",null,"Retire","AD24","<EMPTY>","N","String",null,"Retire","AD24","<EMPTY>","N","String",null,"Retire","AD24","<EMPTY>","N","String"]
["Retire","AD25","<EMPTY>","N","String",null,"Retire","AD25","<EMPTY>","N","String",null,"Retire","AD25","<EMPTY>","N","String",null,"Retire","AD25","<EMPTY>","N","String"]
["Retire","AD26","<EMPTY>","N","String",null,"Retire","AD26","<EMPTY>","N","String",null,"Retire","AD26","<EMPTY>","N","String",null,"Retire","AD26","<EMPTY>","N","String"]
["Retire","AD27","<EMPTY>","N","String",null,"Retire","AD27","<EMPTY>","N","String",null,"Retire","AD27","<EMPTY>","N","String",null,"Retire","AD27","<EMPTY>","N","String"]
["Retire","AD28","<EMPTY>","N","String",null,"Retire","AD28","<EMPTY>","N","String",null,"Retire","AD28","<EMPTY>","N","String",null,"Retire","AD28","<EMPTY>","N","String"]
["Retire","AD29","<EMPTY>","N","String",null,"Retire","AD29","<EMPTY>","N","String",null,"Retire","AD29","<EMPTY>","N","String",null,"Retire","AD29","<EMPTY>","N","String"]
["Retire","AD30","<EMPTY>","N","String",null,"Retire","AD30","<EMPTY>","N","String",null,"Retire","AD30","<EMPTY>","N","String",null,"Retire","AD30","<EMPTY>","N","String"]
["Retire","AD31","<EMPTY>","N","String",null,"Retire","AD31","<EMPTY>","N","String",null,"Retire","AD31","<EMPTY>","N","String",null,"Retire","AD31","<EMPTY>","N","String"]
["Retire","AD32","<EMPTY>","N","String",null,"Retire","AD32","<EMPTY>","N","String",null,"Retire","AD32","<EMPTY>","N","String",null,"Retire","AD32","<EMPTY>","N","String"]
["Retire","AD33","<EMPTY>","N","String",null,"Retire","AD33","<EMPTY>","N","String",null,"Retire","AD33","<EMPTY>","N","String",null,"Retire","AD33","<EMPTY>","N","String"]
["Retire","AD34","<EMPTY>","N","String",null,"Retire","AD34","<EMPTY>","N","String",null,"Retire","AD34","<EMPTY>","N","String",null,"Retire","AD34","<EMPTY>","N","String"]
["Retire","AD35","<EMPTY>","N","String",null,"Retire","AD35","<EMPTY>","N","String",null,"Retire","AD35","<EMPTY>","N","String",null,"Retire","AD35","<EMPTY>","N","String"]
["Retire","AD36","<EMPTY>","N","String",null,"Retire","AD36","<EMPTY>","N","String",null,"Retire","AD36","<EMPTY>","N","String",null,"Retire","AD36","<EMPTY>","N","String"]
["Retire","AD37","<EMPTY>","N","String",null,"Retire","AD37","<EMPTY>","N","String",null,"Retire","AD37","<EMPTY>","N","String",null,"Retire","AD37","<EMPTY>","N","String"]
["Retire","AD38","<EMPTY>","N","String",null,"Retire","AD38","<EMPTY>","N","String",null,"Retire","AD38","<EMPTY>","N","String",null,"Retire","AD38","<EMPTY>","N","String"]
["Retire","AD39","<EMPTY>","N","String",null,"Retire","AD39","<EMPTY>","N","String",null,"Retire","AD39","<EMPTY>","N","String",null,"Retire","AD39","<EMPTY>","N","String"]
["Retire","AD40","<EMPTY>","N","String",null,"Retire","AD40","<EMPTY>","N","String",null,"Retire","AD40","<EMPTY>","N","String",null,"Retire","AD40","<EMPTY>","N","String"]
["Retire","AD41","<EMPTY>","N","String",null,"Retire","AD41","<EMPTY>","N","String",null,"Retire","AD41","<EMPTY>","N","String",null,"Retire","AD41","<EMPTY>","N","String"]
["Retire","AD42","<EMPTY>","N","String",null,"Retire","AD42","<EMPTY>","N","String",null,"Retire","AD42","<EMPTY>","N","String",null,"Retire","AD42","<EMPTY>","N","String"]
["Retire","AD43","<EMPTY>","N","String",null,"Retire","AD43","<EMPTY>","N","String",null,"Retire","AD43","<EMPTY>","N","String",null,"Retire","AD43","<EMPTY>","N","String"]
["Retire","AD44","<EMPTY>","N","String",null,"Retire","AD44","<EMPTY>","N","String",null,"Retire","AD44","<EMPTY>","N","String",null,"Retire","AD44","<EMPTY>","N","String"]
["Retire","AD45","<EMPTY>","N","String",null,"Retire","AD45","<EMPTY>","N","String",null,"Retire","AD45","<EMPTY>","N","String",null,"Retire","AD45","<EMPTY>","N","String"]
["Retire","AD46","<EMPTY>","N","String",null,"Retire","AD46","<EMPTY>","N","String",null,"Retire","AD46","<EMPTY>","N","String",null,"Retire","AD46","<EMPTY>","N","String"]
["Retire","AD47","<EMPTY>","N","String",null,"Retire","AD47","<EMPTY>","N","String",null,"Retire","AD47","<EMPTY>","N","String",null,"Retire","AD47","<EMPTY>","N","String"]
["Retire","AD48","<EMPTY>","N","String",null,"Retire","AD48","<EMPTY>","N","String",null,"Retire","AD48","<EMPTY>","N","String",null,"Retire","AD48","<EMPTY>","N","String"]
["Settings","H6","Welcome","Y","String",null,"Settings","H6","Welcome","Y","String",null,"Settings","H6","Welcome","Y","String",null,"Settings","H6","Welcome","Y","String"]
["Settings","H10","Y","Y","String",null,"Settings","H10","N","Y","String",null,"Settings","H10","N","Y","String",null,"Settings","H10","N","Y","String"]
["Settings","H14",125,"Y","Number",null,"Settings","H14",125,"Y","Number",null,"Settings","H14",125,"Y","Number",null,"Settings","H14",125,"Y","Number"]
["TaxRates","K10",0,"Y","Percent",null,"TaxRates","K10",0,"Y","Percent",null,"TaxRates","K10",0,"Y","Percent",null,"TaxRates","K10",0,"Y","Percent"]
["TaxRates","M15",0,"Y","Percent",null,"TaxRates","M15",0,"Y","Percent",null,"TaxRates","M15",0,"Y","Percent",null,"TaxRates","M15",0,"Y","Percent"]
["TaxRates","M16","<EMPTY>","N","Percent",null,"TaxRates","M16","<EMPTY>","N","Percent",null,"TaxRates","M16","<EMPTY>","N","Percent",null,"TaxRates","M16","<EMPTY>","N","Percent"]
["TaxRates","M17","<EMPTY>","N","Percent",null,"TaxRates","M17","<EMPTY>","N","Percent",null,"TaxRates","M17","<EMPTY>","N","Percent",null,"TaxRates","M17","<EMPTY>","N","Percent"]
["TaxRates","M18","<EMPTY>","N","Percent",null,"TaxRates","M18","<EMPTY>","N","Percent",null,"TaxRates","M18","<EMPTY>","N","Percent",null,"TaxRates","M18","<EMPTY>","N","Percent"]
["TaxRates","M19","<EMPTY>","N","Percent",null,"TaxRates","M19","<EMPTY>","N","Percent",null,"TaxRates","M19","<EMPTY>","N","Percent",null,"TaxRates","M19","<EMPTY>","N","Percent"]
["TaxRates","M20","<EMPTY>","N","Percent",null,"TaxRates","M20","<EMPTY>","N","Percent",null,"TaxRates","M20","<EMPTY>","N","Percent",null,"TaxRates","M20","<EMPTY>","N","Percent"]
["TaxRates","M21","<EMPTY>","N","Percent",null,"TaxRates","M21","<EMPTY>","N","Percent",null,"TaxRates","M21","<EMPTY>","N","Percent",null,"TaxRates","M21","<EMPTY>","N","Percent"]
["TaxRates","M22","<EMPTY>","N","Percent",null,"TaxRates","M22","<EMPTY>","N","Percent",null,"TaxRates","M22","<EMPTY>","N","Percent",null,"TaxRates","M22","<EMPTY>","N","Percent"]
["TaxRates","M23","<EMPTY>","N","Percent",null,"TaxRates","M23","<EMPTY>","N","Percent",null,"TaxRates","M23","<EMPTY>","N","Percent",null,"TaxRates","M23","<EMPTY>","N","Percent"]
["TaxRates","M24","<EMPTY>","N","Percent",null,"TaxRates","M24","<EMPTY>","N","Percent",null,"TaxRates","M24","<EMPTY>","N","Percent",null,"TaxRates","M24","<EMPTY>","N","Percent"]
["TaxRates","M25","<EMPTY>","N","Percent",null,"TaxRates","M25","<EMPTY>","N","Percent",null,"TaxRates","M25","<EMPTY>","N","Percent",null,"TaxRates","M25","<EMPTY>","N","Percent"]
["TaxRates","M26","<EMPTY>","N","Percent",null,"TaxRates","M26","<EMPTY>","N","Percent",null,"TaxRates","M26","<EMPTY>","N","Percent",null,"TaxRates","M26","<EMPTY>","N","Percent"]
["TaxRates","N15",0,"Y","Dollar",null,"TaxRates","N15",0,"Y","Dollar",null,"TaxRates","N15",0,"Y","Dollar",null,"TaxRates","N15",0,"Y","Dollar"]
["TaxRates","N16",0,"Y","Dollar",null,"TaxRates","N16",0,"Y","Dollar",null,"TaxRates","N16",0,"Y","Dollar",null,"TaxRates","N16",0,"Y","Dollar"]
["TaxRates","N17",0,"Y","Dollar",null,"TaxRates","N17",0,"Y","Dollar",null,"TaxRates","N17",0,"Y","Dollar",null,"TaxRates","N17",0,"Y","Dollar"]
["TaxRates","N18",0,"Y","Dollar",null,"TaxRates","N18",0,"Y","Dollar",null,"TaxRates","N18",0,"Y","Dollar",null,"TaxRates","N18",0,"Y","Dollar"]
["TaxRates","N19",0,"Y","Dollar",null,"TaxRates","N19",0,"Y","Dollar",null,"TaxRates","N19",0,"Y","Dollar",null,"TaxRates","N19",0,"Y","Dollar"]
["TaxRates","N20",0,"Y","Dollar",null,"TaxRates","N20",0,"Y","Dollar",null,"TaxRates","N20",0,"Y","Dollar",null,"TaxRates","N20",0,"Y","Dollar"]
["TaxRates","N21",0,"Y","Dollar",null,"TaxRates","N21",0,"Y","Dollar",null,"TaxRates","N21",0,"Y","Dollar",null,"TaxRates","N21",0,"Y","Dollar"]
["TaxRates","N22",0,"Y","Dollar",null,"TaxRates","N22",0,"Y","Dollar",null,"TaxRates","N22",0,"Y","Dollar",null,"TaxRates","N22",0,"Y","Dollar"]
["TaxRates","N23",0,"Y","Dollar",null,"TaxRates","N23",0,"Y","Dollar",null,"TaxRates","N23",0,"Y","Dollar",null,"TaxRates","N23",0,"Y","Dollar"]
["TaxRates","N24",0,"Y","Dollar",null,"TaxRates","N24",0,"Y","Dollar",null,"TaxRates","N24",0,"Y","Dollar",null,"TaxRates","N24",0,"Y","Dollar"]
["TaxRates","N25",0,"Y","Dollar",null,"TaxRates","N25",0,"Y","Dollar",null,"TaxRates","N25",0,"Y","Dollar",null,"TaxRates","N25",0,"Y","Dollar"]
["TaxRates","N26",0,"Y","Dollar",null,"TaxRates","N26",0,"Y","Dollar",null,"TaxRates","N26",0,"Y","Dollar",null,"TaxRates","N26",0,"Y","Dollar"]
["TaxRates","O15",0,"Y","Dollar",null,"TaxRates","O15",0,"Y","Dollar",null,"TaxRates","O15",0,"Y","Dollar",null,"TaxRates","O15",0,"Y","Dollar"]
["TaxRates","O16",0,"Y","Dollar",null,"TaxRates","O16",0,"Y","Dollar",null,"TaxRates","O16",0,"Y","Dollar",null,"TaxRates","O16",0,"Y","Dollar"]
["TaxRates","O17",0,"Y","Dollar",null,"TaxRates","O17",0,"Y","Dollar",null,"TaxRates","O17",0,"Y","Dollar",null,"TaxRates","O17",0,"Y","Dollar"]
["TaxRates","O18",0,"Y","Dollar",null,"TaxRates","O18",0,"Y","Dollar",null,"TaxRates","O18",0,"Y","Dollar",null,"TaxRates","O18",0,"Y","Dollar"]
["TaxRates","O19",0,"Y","Dollar",null,"TaxRates","O19",0,"Y","Dollar",null,"TaxRates","O19",0,"Y","Dollar",null,"TaxRates","O19",0,"Y","Dollar"]
["TaxRates","O20",0,"Y","Dollar",null,"TaxRates","O20",0,"Y","Dollar",null,"TaxRates","O20",0,"Y","Dollar",null,"TaxRates","O20",0,"Y","Dollar"]
["TaxRates","O21",0,"Y","Dollar",null,"TaxRates","O21",0,"Y","Dollar",null,"TaxRates","O21",0,"Y","Dollar",null,"TaxRates","O21",0,"Y","Dollar"]
["TaxRates","O22",0,"Y","Dollar",null,"TaxRates","O22",0,"Y","Dollar",null,"TaxRates","O22",0,"Y","Dollar",null,"TaxRates","O22",0,"Y","Dollar"]
["TaxRates","O23",0,"Y","Dollar",null,"TaxRates","O23",0,"Y","Dollar",null,"TaxRates","O23",0,"Y","Dollar",null,"TaxRates","O23",0,"Y","Dollar"]
["TaxRates","O24",0,"Y","Dollar",null,"TaxRates","O24",0,"Y","Dollar",null,"TaxRates","O24",0,"Y","Dollar",null,"TaxRates","O24",0,"Y","Dollar"]
["TaxRates","O25",0,"Y","Dollar",null,"TaxRates","O25",0,"Y","Dollar",null,"TaxRates","O25",0,"Y","Dollar",null,"TaxRates","O25",0,"Y","Dollar"]
["TaxRates","O26",0,"Y","Dollar",null,"TaxRates","O26",0,"Y","Dollar",null,"TaxRates","O26",0,"Y","Dollar",null,"TaxRates","O26",0,"Y","Dollar"]
["TaxRates","P15",0,"Y","Dollar",null,"TaxRates","P15",0,"Y","Dollar",null,"TaxRates","P15",0,"Y","Dollar",null,"TaxRates","P15",0,"Y","Dollar"]
["TaxRates","R15",0,"Y","Percent",null,"TaxRates","R15",0.01,"Y","Percent",null,"TaxRates","R15",0,"Y","Percent",null,"TaxRates","R15",0,"Y","Percent"]
["TaxRates","R16","<EMPTY>","N","Percent",null,"TaxRates","R16","<EMPTY>","N","Percent",null,"TaxRates","R16","<EMPTY>","N","Percent",null,"TaxRates","R16","<EMPTY>","N","Percent"]
["TaxRates","R17","<EMPTY>","N","Percent",null,"TaxRates","R17","<EMPTY>","N","Percent",null,"TaxRates","R17","<EMPTY>","N","Percent",null,"TaxRates","R17","<EMPTY>","N","Percent"]
["TaxRates","R18","<EMPTY>","N","Percent",null,"TaxRates","R18","<EMPTY>","N","Percent",null,"TaxRates","R18","<EMPTY>","N","Percent",null,"TaxRates","R18","<EMPTY>","N","Percent"]
["TaxRates","R19","<EMPTY>","N","Percent",null,"TaxRates","R19","<EMPTY>","N","Percent",null,"TaxRates","R19","<EMPTY>","N","Percent",null,"TaxRates","R19","<EMPTY>","N","Percent"]
["TaxRates","R20","<EMPTY>","N","Percent",null,"TaxRates","R20","<EMPTY>","N","Percent",null,"TaxRates","R20","<EMPTY>","N","Percent",null,"TaxRates","R20","<EMPTY>","N","Percent"]
["TaxRates","R21","<EMPTY>","N","Percent",null,"TaxRates","R21","<EMPTY>","N","Percent",null,"TaxRates","R21","<EMPTY>","N","Percent",null,"TaxRates","R21","<EMPTY>","N","Percent"]
["TaxRates","R22","<EMPTY>","N","Percent",null,"TaxRates","R22","<EMPTY>","N","Percent",null,"TaxRates","R22","<EMPTY>","N","Percent",null,"TaxRates","R22","<EMPTY>","N","Percent"]
["TaxRates","R23","<EMPTY>","N","Percent",null,"TaxRates","R23","<EMPTY>","N","Percent",null,"TaxRates","R23","<EMPTY>","N","Percent",null,"TaxRates","R23","<EMPTY>","N","Percent"]
["TaxRates","R24","<EMPTY>","N","Percent",null,"TaxRates","R24","<EMPTY>","N","Percent",null,"TaxRates","R24","<EMPTY>","N","Percent",null,"TaxRates","R24","<EMPTY>","N","Percent"]
["TaxRates","R25","<EMPTY>","N","Percent",null,"TaxRates","R25","<EMPTY>","N","Percent",null,"TaxRates","R25","<EMPTY>","N","Percent",null,"TaxRates","R25","<EMPTY>","N","Percent"]
["TaxRates","R26","<EMPTY>","N","Percent",null,"TaxRates","R26","<EMPTY>","N","Percent",null,"TaxRates","R26","<EMPTY>","N","Percent",null,"TaxRates","R26","<EMPTY>","N","Percent"]
["TaxRates","S15",0,"Y","Dollar",null,"TaxRates","S15",0,"Y","Dollar",null,"TaxRates","S15",0,"Y","Dollar",null,"TaxRates","S15",0,"Y","Dollar"]
["TaxRates","S16",0,"Y","Dollar",null,"TaxRates","S16",0,"Y","Dollar",null,"TaxRates","S16",0,"Y","Dollar",null,"TaxRates","S16",0,"Y","Dollar"]
["TaxRates","S17",0,"Y","Dollar",null,"TaxRates","S17",0,"Y","Dollar",null,"TaxRates","S17",0,"Y","Dollar",null,"TaxRates","S17",0,"Y","Dollar"]
["TaxRates","S18",0,"Y","Dollar",null,"TaxRates","S18",0,"Y","Dollar",null,"TaxRates","S18",0,"Y","Dollar",null,"TaxRates","S18",0,"Y","Dollar"]
["TaxRates","S19",0,"Y","Dollar",null,"TaxRates","S19",0,"Y","Dollar",null,"TaxRates","S19",0,"Y","Dollar",null,"TaxRates","S19",0,"Y","Dollar"]
["TaxRates","S20",0,"Y","Dollar",null,"TaxRates","S20",0,"Y","Dollar",null,"TaxRates","S20",0,"Y","Dollar",null,"TaxRates","S20",0,"Y","Dollar"]
["TaxRates","S21",0,"Y","Dollar",null,"TaxRates","S21",0,"Y","Dollar",null,"TaxRates","S21",0,"Y","Dollar",null,"TaxRates","S21",0,"Y","Dollar"]
["TaxRates","S22",0,"Y","Dollar",null,"TaxRates","S22",0,"Y","Dollar",null,"TaxRates","S22",0,"Y","Dollar",null,"TaxRates","S22",0,"Y","Dollar"]
["TaxRates","S23",0,"Y","Dollar",null,"TaxRates","S23",0,"Y","Dollar",null,"TaxRates","S23",0,"Y","Dollar",null,"TaxRates","S23",0,"Y","Dollar"]
["TaxRates","S24",0,"Y","Dollar",null,"TaxRates","S24",0,"Y","Dollar",null,"TaxRates","S24",0,"Y","Dollar",null,"TaxRates","S24",0,"Y","Dollar"]
["TaxRates","S25",0,"Y","Dollar",null,"TaxRates","S25",0,"Y","Dollar",null,"TaxRates","S25",0,"Y","Dollar",null,"TaxRates","S25",0,"Y","Dollar"]
["TaxRates","S26",0,"Y","Dollar",null,"TaxRates","S26",0,"Y","Dollar",null,"TaxRates","S26",0,"Y","Dollar",null,"TaxRates","S26",0,"Y","Dollar"]
["TaxRates","T15",0,"Y","Dollar",null,"TaxRates","T15",999999999,"Y","Dollar",null,"TaxRates","T15",0,"Y","Dollar",null,"TaxRates","T15",0,"Y","Dollar"]
["TaxRates","T16",0,"Y","Dollar",null,"TaxRates","T16",0,"Y","Dollar",null,"TaxRates","T16",0,"Y","Dollar",null,"TaxRates","T16",0,"Y","Dollar"]
["TaxRates","T17",0,"Y","Dollar",null,"TaxRates","T17",0,"Y","Dollar",null,"TaxRates","T17",0,"Y","Dollar",null,"TaxRates","T17",0,"Y","Dollar"]
["TaxRates","T18",0,"Y","Dollar",null,"TaxRates","T18",0,"Y","Dollar",null,"TaxRates","T18",0,"Y","Dollar",null,"TaxRates","T18",0,"Y","Dollar"]
["TaxRates","T19",0,"Y","Dollar",null,"TaxRates","T19",0,"Y","Dollar",null,"TaxRates","T19",0,"Y","Dollar",null,"TaxRates","T19",0,"Y","Dollar"]
["TaxRates","T20",0,"Y","Dollar",null,"TaxRates","T20",0,"Y","Dollar",null,"TaxRates","T20",0,"Y","Dollar",null,"TaxRates","T20",0,"Y","Dollar"]
["TaxRates","T21",0,"Y","Dollar",null,"TaxRates","T21",0,"Y","Dollar",null,"TaxRates","T21",0,"Y","Dollar",null,"TaxRates","T21",0,"Y","Dollar"]
["TaxRates","T22",0,"Y","Dollar",null,"TaxRates","T22",0,"Y","Dollar",null,"TaxRates","T22",0,"Y","Dollar",null,"TaxRates","T22",0,"Y","Dollar"]
["TaxRates","T23",0,"Y","Dollar",null,"TaxRates","T23",0,"Y","Dollar",null,"TaxRates","T23",0,"Y","Dollar",null,"TaxRates","T23",0,"Y","Dollar"]
["TaxRates","T24",0,"Y","Dollar",null,"TaxRates","T24",0,"Y","Dollar",null,"TaxRates","T24",0,"Y","Dollar",null,"TaxRates","T24",0,"Y","Dollar"]
["TaxRates","T25",0,"Y","Dollar",null,"TaxRates","T25",0,"Y","Dollar",null,"TaxRates","T25",0,"Y","Dollar",null,"TaxRates","T25",0,"Y","Dollar"]
["TaxRates","T26",0,"Y","Dollar",null,"TaxRates","T26",0,"Y","Dollar",null,"TaxRates","T26",0,"Y","Dollar",null,"TaxRates","T26",0,"Y","Dollar"]
["TaxRates","U15",0,"Y","Dollar",null,"TaxRates","U15",0,"Y","Dollar",null,"TaxRates","U15",0,"Y","Dollar",null,"TaxRates","U15",0,"Y","Dollar"]
["Vehicle","C21","Insurance premium(s)","Y","String",null,"Vehicle","C21","Insurance premium(s)","Y","String",null,"Vehicle","C21","Insurance premium(s)","Y","String",null,"Vehicle","C21","Insurance premium(s)","Y","String"]
["Vehicle","C22","Maintenance","Y","String",null,"Vehicle","C22","Maintenance","Y","String",null,"Vehicle","C22","Maintenance","Y","String",null,"Vehicle","C22","Maintenance","Y","String"]
["Vehicle","C23","Repairs","Y","String",null,"Vehicle","C23","Repairs","Y","String",null,"Vehicle","C23","Repairs","Y","String",null,"Vehicle","C23","Registration","Y","String"]
["Vehicle","C24","Fuel","Y","String",null,"Vehicle","C24","Fuel","Y","String",null,"Vehicle","C24","Fuel","Y","String",null,"Vehicle","C24","Fuel","Y","String"]
["Vehicle","C25","Registration(s)","Y","String",null,"Vehicle","C25","Registration(s)","Y","String",null,"Vehicle","C25","Registration(s)","Y","String",null,"Vehicle","C25","Other","Y","String"]
["Vehicle","C26","Tolls / Parking","Y","String",null,"Vehicle","C26","Tolls / Parking","Y","String",null,"Vehicle","C26","Tolls / Parking","Y","String",null,"Vehicle","C26","Other","Y","String"]
["Vehicle","C27","AAA membership","Y","String",null,"Vehicle","C27","Other","Y","String",null,"Vehicle","C27","Other","Y","String",null,"Vehicle","C27","Other","Y","String"]
["Vehicle","C28","Other","Y","String",null,"Vehicle","C28","Other","Y","String",null,"Vehicle","C28","Other","Y","String",null,"Vehicle","C28","Other","Y","String"]
["Vehicle","C29","Other","Y","String",null,"Vehicle","C29","Other","Y","String",null,"Vehicle","C29","Other","Y","String",null,"Vehicle","C29","Other","Y","String"]
["Vehicle","C30","Other","Y","String",null,"Vehicle","C30","Other","Y","String",null,"Vehicle","C30","Other","Y","String",null,"Vehicle","C30","Other","Y","String"]
["Vehicle","C36","<EMPTY>","N","String",null,"Vehicle","C36","<EMPTY>","N","String",null,"Vehicle","C36","<EMPTY>","N","String",null,"Vehicle","C36","<EMPTY>","N","String"]
["Vehicle","C37","<EMPTY>","N","String",null,"Vehicle","C37","<EMPTY>","N","String",null,"Vehicle","C37","<EMPTY>","N","String",null,"Vehicle","C37","<EMPTY>","N","String"]
["Vehicle","C38","<EMPTY>","N","String",null,"Vehicle","C38","<EMPTY>","N","String",null,"Vehicle","C38","<EMPTY>","N","String",null,"Vehicle","C38","<EMPTY>","N","String"]
["Vehicle","C39","<EMPTY>","N","String",null,"Vehicle","C39","<EMPTY>","N","String",null,"Vehicle","C39","<EMPTY>","N","String",null,"Vehicle","C39","<EMPTY>","N","String"]
["Vehicle","C40","<EMPTY>","N","String",null,"Vehicle","C40","<EMPTY>","N","String",null,"Vehicle","C40","<EMPTY>","N","String",null,"Vehicle","C40","<EMPTY>","N","String"]
["Vehicle","C41","<EMPTY>","N","String",null,"Vehicle","C41","<EMPTY>","N","String",null,"Vehicle","C41","<EMPTY>","N","String",null,"Vehicle","C41","<EMPTY>","N","String"]
["Vehicle","D21",2000,"Y","Dollar",null,"Vehicle","D21",2000,"Y","Dollar",null,"Vehicle","D21",980,"Y","Dollar",null,"Vehicle","D21",0,"Y","Dollar"]
["Vehicle","D22",600,"Y","Dollar",null,"Vehicle","D22",50,"Y","Dollar",null,"Vehicle","D22",200,"Y","Dollar",null,"Vehicle","D22",0,"Y","Dollar"]
["Vehicle","D23",100,"Y","Dollar",null,"Vehicle","D23",4,"Y","Dollar",null,"Vehicle","D23",150,"Y","Dollar",null,"Vehicle","D23",0,"Y","Dollar"]
["Vehicle","D24",50,"Y","Dollar",null,"Vehicle","D24",50,"Y","Dollar",null,"Vehicle","D24",125,"Y","Dollar",null,"Vehicle","D24",0,"Y","Dollar"]
["Vehicle","D25",115,"Y","Dollar",null,"Vehicle","D25",115,"Y","Dollar",null,"Vehicle","D25",115,"Y","Dollar",null,"Vehicle","D25",0,"Y","Dollar"]
["Vehicle","D26",100,"Y","Dollar",null,"Vehicle","D26",100,"Y","Dollar",null,"Vehicle","D26",80,"Y","Dollar",null,"Vehicle","D26",0,"Y","Dollar"]
["Vehicle","D27",250,"Y","Dollar",null,"Vehicle","D27",0,"Y","Dollar",null,"Vehicle","D27",0,"Y","Dollar",null,"Vehicle","D27",0,"Y","Dollar"]
["Vehicle","D28",0,"Y","Dollar",null,"Vehicle","D28",0,"Y","Dollar",null,"Vehicle","D28",0,"Y","Dollar",null,"Vehicle","D28",0,"Y","Dollar"]
["Vehicle","D29",0,"Y","Dollar",null,"Vehicle","D29",0,"Y","Dollar",null,"Vehicle","D29",0,"Y","Dollar",null,"Vehicle","D29",0,"Y","Dollar"]
["Vehicle","D30",0,"Y","Dollar",null,"Vehicle","D30",0,"Y","Dollar",null,"Vehicle","D30",0,"Y","Dollar",null,"Vehicle","D30",0,"Y","Dollar"]
["Vehicle","E21",2,"Y","Number",null,"Vehicle","E21",1,"Y","Number",null,"Vehicle","E21",2,"Y","Number",null,"Vehicle","E21",0,"Y","Number"]
["Vehicle","E22",2,"Y","Number",null,"Vehicle","E22",2,"Y","Number",null,"Vehicle","E22",3,"Y","Number",null,"Vehicle","E22",0,"Y","Number"]
["Vehicle","E23",12,"Y","Number",null,"Vehicle","E23",1,"Y","Number",null,"Vehicle","E23",2,"Y","Number",null,"Vehicle","E23",0,"Y","Number"]
["Vehicle","E24",12,"Y","Number",null,"Vehicle","E24",12,"Y","Number",null,"Vehicle","E24",12,"Y","Number",null,"Vehicle","E24",0,"Y","Number"]
["Vehicle","E25",2,"Y","Number",null,"Vehicle","E25",1,"Y","Number",null,"Vehicle","E25",2,"Y","Number",null,"Vehicle","E25",0,"Y","Number"]
["Vehicle","E26",12,"Y","Number",null,"Vehicle","E26",12,"Y","Number",null,"Vehicle","E26",12,"Y","Number",null,"Vehicle","E26",0,"Y","Number"]
["Vehicle","E27",1,"Y","Number",null,"Vehicle","E27",0,"Y","Number",null,"Vehicle","E27",0,"Y","Number",null,"Vehicle","E27",0,"Y","Number"]
["Vehicle","E28",0,"Y","Number",null,"Vehicle","E28",0,"Y","Number",null,"Vehicle","E28",0,"Y","Number",null,"Vehicle","E28",0,"Y","Number"]
["Vehicle","E29",0,"Y","Number",null,"Vehicle","E29",0,"Y","Number",null,"Vehicle","E29",0,"Y","Number",null,"Vehicle","E29",0,"Y","Number"]
["Vehicle","E30",0,"Y","Number",null,"Vehicle","E30",0,"Y","Number",null,"Vehicle","E30",0,"Y","Number",null,"Vehicle","E30",0,"Y","Number"]
["Vehicle","F21","Y","Y","String",null,"Vehicle","F21","Y","Y","String",null,"Vehicle","F21","Y","Y","String",null,"Vehicle","F21","Y","Y","String"]
["Vehicle","F22","Y","Y","String",null,"Vehicle","F22","Y","Y","String",null,"Vehicle","F22","Y","Y","String",null,"Vehicle","F22","Y","Y","String"]
["Vehicle","F23","Y","Y","String",null,"Vehicle","F23","Y","Y","String",null,"Vehicle","F23","Y","Y","String",null,"Vehicle","F23","Y","Y","String"]
["Vehicle","F24","Y","Y","String",null,"Vehicle","F24","Y","Y","String",null,"Vehicle","F24","Y","Y","String",null,"Vehicle","F24","Y","Y","String"]
["Vehicle","F25","Y","Y","String",null,"Vehicle","F25","Y","Y","String",null,"Vehicle","F25","Y","Y","String",null,"Vehicle","F25","Y","Y","String"]
["Vehicle","F26","Y","Y","String",null,"Vehicle","F26","Y","Y","String",null,"Vehicle","F26","Y","Y","String",null,"Vehicle","F26","Y","Y","String"]
["Vehicle","F27","Y","Y","String",null,"Vehicle","F27","N","Y","String",null,"Vehicle","F27","N","Y","String",null,"Vehicle","F27","Y","Y","String"]
["Vehicle","F28","Y","Y","String",null,"Vehicle","F28","N","Y","String",null,"Vehicle","F28","N","Y","String",null,"Vehicle","F28","Y","Y","String"]
["Vehicle","F29","N","Y","String",null,"Vehicle","F29","N","Y","String",null,"Vehicle","F29","N","Y","String",null,"Vehicle","F29","Y","Y","String"]
["Vehicle","F30","N","Y","String",null,"Vehicle","F30","N","Y","String",null,"Vehicle","F30","N","Y","String",null,"Vehicle","F30","Y","Y","String"]
["Vehicle","G21","Required","Y","String",null,"Vehicle","G21","Required","Y","String",null,"Vehicle","G21","Required","Y","String",null,"Vehicle","G21","Optional","Y","String"]
["Vehicle","G22","Required","Y","String",null,"Vehicle","G22","Required","Y","String",null,"Vehicle","G22","Required","Y","String",null,"Vehicle","G22","Optional","Y","String"]
["Vehicle","G23","Required","Y","String",null,"Vehicle","G23","Required","Y","String",null,"Vehicle","G23","Required","Y","String",null,"Vehicle","G23","Optional","Y","String"]
["Vehicle","G24","Required","Y","String",null,"Vehicle","G24","Required","Y","String",null,"Vehicle","G24","Required","Y","String",null,"Vehicle","G24","Optional","Y","String"]
["Vehicle","G25","Required","Y","String",null,"Vehicle","G25","Required","Y","String",null,"Vehicle","G25","Required","Y","String",null,"Vehicle","G25","Optional","Y","String"]
["Vehicle","G26","Required","Y","String",null,"Vehicle","G26","Required","Y","String",null,"Vehicle","G26","Required","Y","String",null,"Vehicle","G26","Optional","Y","String"]
["Vehicle","G27","Required","Y","String",null,"Vehicle","G27","Optional","Y","String",null,"Vehicle","G27","Optional","Y","String",null,"Vehicle","G27","Optional","Y","String"]
["Vehicle","G28","Optional","Y","String",null,"Vehicle","G28","Optional","Y","String",null,"Vehicle","G28","Optional","Y","String",null,"Vehicle","G28","Optional","Y","String"]
["Vehicle","G29","Optional","Y","String",null,"Vehicle","G29","Optional","Y","String",null,"Vehicle","G29","Optional","Y","String",null,"Vehicle","G29","Optional","Y","String"]
["Vehicle","G30","Optional","Y","String",null,"Vehicle","G30","Optional","Y","String",null,"Vehicle","G30","Optional","Y","String",null,"Vehicle","G30","Optional","Y","String"]

{"sheet":"IRMAA","index":25,"n_rows":21,"n_cols":12,"rows_kept":21,"cut":false,"hidden":true,"merged":[[6,7,6,11],[5,2,5,11],[6,2,6,6],[20,2,20,11]]}
[]
[null,"Medicare IRMAA (Income Related Monthly Adjustment Amount) "]
["Return"]
[null,null,"Info from:","https://www.medicare.gov/Pubs/pdf/11579-medicare-costs.pdf"]
["Unlock Toggle"]
[null,null,"MEDICARE IRMAA (Income Related Monthly Adjustment Amount) "]
[null,null,"Filing as Individual",null,null,null,null,"Filing as Joint"]
[null,null,null,null,null,"Med B","Med D",null,null,null,"Med B","Med D"]
[null,null,"Year","From","To","Premium +","Premium +","Year","From","To","Premium +","Premium +"]
[null,null,2022,0,{"$f":"D11","v":91000},170.1,0,2022,0,{"$f":"I11","v":182000},170.1,0]
[null,null,null,91000,{"$f":"D12","v":114000},238.1,12.4,null,182000,{"$f":"I12","v":228000},238.1,12.4]
[null,null,null,114000,{"$f":"D13","v":142000},340.2,32.1,null,228000,{"$f":"I13","v":284000},340.2,32.1]
[null,null,null,142000,{"$f":"D14","v":170000},442.3,51.7,null,284000,{"$f":"I14","v":340000},442.3,51.7]
[null,null,null,170000,{"$f":"D15","v":500000},544.29999999999995,71.3,null,340000,{"$f":"I15","v":750000},544.29999999999995,71.3]
[null,null,null,500000,null,578.29999999999995,77.900000000000006,null,750000,null,578.29999999999995,77.900000000000006]
[]
[]
[]
[]
[]
[null,null,"The income-related monthly adjustment amount (IRMAA) sliding scale is a set of statutory percentage-based tables used to adjust Medicare Part B and Part D prescription drug coverage premiums. The higher the beneficiary's range of modified adjusted gross income (MAGI), the higher the IRMAA"]

{"sheet":"RMDTable","index":26,"n_rows":52,"n_cols":9,"rows_kept":52,"cut":false,"hidden":true,"merged":[[3,7,3,9],[14,7,24,13],[13,7,13,13]]}
[]
[null,"RMD (Required Minimum Distribution) Tables"]
["Return",null,null,"Info From:","https://www.irs.gov/publications/p590b"]
[null,null,null,"IRS information for year:",null,2022,null," Trigger date for age 72 to start RMD"]
[null,null,null,null,null,null,null,null,"1949-07-01"]
["Unlock Toggle",null,null,"Age","RMD Factor","% of Balance"]
[null,null,null,70,29.1,3.44E-2]
[null,null,null,{"$f":"D7+1","v":71},28.2,3.5499999999999997E-2]
[null,null,null,72,27.4,3.6499999999999998E-2]
[null,null,null,73,26.5,3.78E-2]
[null,null,null,74,25.5,3.9300000000000002E-2]
[null,null,null,75,24.6,4.07E-2]
[null,null,null,76,23.7,4.2200000000000001E-2]
[null,null,null,77,22.9,4.3700000000000003E-2,null,"Important information, avoid the RMD penalty"]
[null,null,null,78,22,4.5499999999999999E-2,null,"An RMD is the annual Required Minimum Distribution that you must start taking out of your retirement account after you reach age 70 or 72. Refer to the trigger date for when the age moves from 70 to 72.  The amount is determined by the fair market value of your IRAs at the end of the previous year, factored by your age and life expectancy.  The IRS penalty for not taking an RMD, or for taking less than the required amount, is steep: 50% of the amount not taken on time. The deadline to take your first RMD is normally April 1 of the year after you turn 72, and December 31 each following year."]
[null,null,null,79,21.1,4.7399999999999998E-2]
[null,null,null,80,20.2,4.9599999999999998E-2]
[null,null,null,81,19.399999999999999,5.16E-2]
[null,null,null,82,18.5,5.4100000000000002E-2]
[null,null,null,83,17.7,5.6500000000000002E-2]
[null,null,null,84,16.8,5.96E-2]
[null,null,null,85,16,6.25E-2]
[null,null,null,86,15.2,6.5799999999999997E-2]
[null,null,null,87,14.4,6.9500000000000006E-2]
[null,null,null,88,13.7,7.2999999999999995E-2]
[null,null,null,89,12.9,7.7600000000000002E-2]
[null,null,null,90,12.2,8.2000000000000003E-2]
[null,null,null,91,11.5,8.6999999999999994E-2]
[null,null,null,92,10.8,9.2600000000000002E-2]
[null,null,null,93,10.1,9.9099999999999994E-2]
[null,null,null,94,9.5,0.1053]
[null,null,null,95,8.9,0.1124]
[null,null,null,96,8.4,0.1191]
[null,null,null,97,7.8,0.1283]
[null,null,null,98,7.3,0.13700000000000001]
[null,null,null,99,6.8,0.14710000000000001]
[null,null,null,100,6.4,0.15629999999999999]
[null,null,null,101,6,0.16669999999999999]
[null,null,null,102,5.6,0.17860000000000001]
[null,null,null,103,5.2,0.19239999999999999]
[null,null,null,104,4.9000000000000004,0.2041]
[null,null,null,105,4.5999999999999996,0.21740000000000001]
[null,null,null,106,4.3,0.2326]
[null,null,null,107,4.0999999999999996,0.24399999999999999]
[null,null,null,108,3.9,0.25650000000000001]
[null,null,null,109,3.7,0.27029999999999998]
[null,null,null,110,3.5,0.2858]
[null,null,null,111,3.4,0.29420000000000002]
[null,null,null,112,3.3,0.30309999999999998]
[null,null,null,113,3.1,0.3226]
[null,null,null,114,3,0.33339999999999997]
[null,null,null,115,2.9,0.34489999999999998]

{"sheet":"COLACPI","index":27,"n_rows":72,"n_cols":12,"rows_kept":72,"cut":false,"hidden":true,"merged":[[6,3,6,7],[6,8,6,12],[7,3,7,7],[7,8,7,12]]}
[]
[null,"Social Security COLA (Cost of Living Adjustment) & CPI (Consumer Price Index)"]
["Return"]
[]
[null,null,null,null,null,null,null,null,"Table below is used to calculate 10 year average inflation rate."]
[]
[null,null,null,"Social Security COLA",null,null,null,null,"Dept. of Labor Consumer Price Index"]
[null,null,null,"https://www.ssa.gov/oact/cola/colaseries.html",null,null,null,null,"http://www.bls.gov/cpi/home.htm"]
["Unlock toggle",null,null,"Year","COLA %","Decade Avg",null,null,"Year","CPI %","Decade Avg"]
[null,null,null,1990,5.4,null,{"$f":"IF(D10<=YEAR(TODAY()),1,0)","v":1},null,1990,6.1,null,{"$f":"IF(I10<=YEAR(TODAY()),1,0)","v":1}]
[null,null,null,1991,3.7,null,1,null,1991,3.1,null,1]
[null,null,null,1992,3,null,1,null,1992,2.9,null,1]
[null,null,null,1993,2.6,null,1,null,1993,2.7,null,1]
[null,null,null,1994,2.8,null,1,null,1994,2.7,null,1]
[null,null,null,1995,2.6,null,1,null,1995,2.5,null,1]
[null,null,null,1996,2.9,null,1,null,1996,3.3,null,1]
[null,null,null,1997,2.1,null,1,null,1997,1.7,null,1]
[null,null,null,1998,1.3,null,1,null,1998,1.6,null,1]
[null,null,null,1999,2.5,{"$f":"IF(SUM(E10:E19)>0,SUM(E10:E19)/SUM(G10:G19),0)","v":2.89},1,null,1999,2.7,{"$f":"IF(SUM(J10:J19)>0,SUM(J10:J19)/SUM(L10:L19),0)","v":2.93},1]
[null,null,null,2000,3.5,null,1,null,2000,3.4,null,1]
[null,null,null,2001,2.6,null,1,null,2001,1.6,null,1]
[null,null,null,2002,1.4,null,1,null,2002,2.4,null,1]
[null,null,null,2003,2.1,null,1,null,2003,1.9,null,1]
[null,null,null,2004,2.7,null,1,null,2004,3.3,null,1]
[null,null,null,2005,4.0999999999999996,null,1,null,2005,3.4,null,1]
[null,null,null,2006,3.3,null,1,null,2006,2.5,null,1]
[null,null,null,2007,2.2999999999999998,null,1,null,2007,4.0999999999999996,null,1]
[null,null,null,2008,5.8,null,1,null,2008,0.1,null,1]
[null,null,null,2009,0,{"$f":"IF(SUM(E20:E29)>0,SUM(E20:E29)/SUM(G20:G29),0)","v":2.7800000000000002},1,null,2009,2.7,{"$f":"IF(SUM(J20:J29)>0,SUM(J20:J29)/SUM(L20:L29),0)","v":2.54},1]
[null,null,null,2010,0,null,1,null,2010,1.5,null,1]
[null,null,null,2011,3.6,null,1,null,2011,3,null,1]
[null,null,null,2012,3.6," ",1,null,2012,1.7," ",1]
[null,null,null,2013,1.5,null,1,null,2013,1.5,null,1]
[null,null,null,2014,1.7,null,1,null,2014,0.8,null,1]
[null,null,null,2015,0,null,1,null,2015,0.7,null,1]
[null,null,null,2016,0.3,null,1,null,2016,2.1,null,1]
[null,null,null,2017,2,null,1,null,2017,2.1,null,1]
[null,null,null,2018,2.8,null,1,null,2018,1.9,null,1]
[null,null,null,2019,1.6,{"$f":"IF(SUM(E30:E39)>0,SUM(E30:E39)/SUM(G30:G39),0)","v":1.7100000000000002},1,null,2019,2.2999999999999998,{"$f":"IF(SUM(J30:J39)>0,SUM(J30:J39)/SUM(L30:L39),0)","v":1.7599999999999998},1]
[null,null,null,2020,1.3,null,1,null,2020,1.4,null,1]
[null,null,null,2021,5.9,null,1,null,2021,7,null,1]
[null,null,null,2022,0,null,1,null,2022,0,null,1]
[null,null,null,2023,0,null,0,null,2023,0,null,0]
[null,null,null,2024,0,null,0,null,2024,0,null,0]
[null,null,null,2025,0,null,0,null,2025,0,null,0]
[null,null,null,2026,0,null,0,null,2026,0,null,0]
[null,null,null,2027,0,null,0,null,2027,0,null,0]
[null,null,null,2028,0,null,0,null,2028,0,null,0]
[null,null,null,2029,0,{"$f":"IF(SUM(E40:E49)>0,SUM(E40:E49)/SUM(G40:G49),0)","v":2.4},0,null,2029,0,{"$f":"IF(SUM(J40:J49)>0,SUM(J40:J49)/SUM(L40:L49),0)","v":2.8000000000000003},0]
[null,null,null,2030,0,null,0,null,2030,0,null,0]
[null,null,null,2031,0,null,0,null,2031,0,null,0]
[null,null,null,2032,0,null,0,null,2032,0,null,0]
[null,null,null,2033,0,null,0,null,2033,0,null,0]
[null,null,null,2034,0,null,0,null,2034,0,null,0]
[null,null,null,2035,0,null,0,null,2035,0,null,0]
[null,null,null,2036,0,null,0,null,2036,0,null,0]
[null,null,null,2037,0,null,0,null,2037,0,null,0]
[null,null,null,2038,0,null,0,null,2038,0,null,0]
[null,null,null,2039,0,{"$f":"IF(SUM(E50:E59)>0,SUM(E50:E59)/SUM(G50:G59),0)","v":0},0,null,2039,0,{"$f":"IF(SUM(J50:J59)>0,SUM(J50:J59)/SUM(L50:L59),0)","v":0},0]
[null,null,null,2040,0,null,0,null,2040,0,null,0]
[null,null,null,2041,0,null,0,null,2041,0,null,0]
[null,null,null,2042,0,null,0,null,2042,0,null,0]
[null,null,null,2043,0,null,0,null,2043,0,null,0]
[null,null,null,2044,0,null,0,null,2044,0,null,0]
[null,null,null,2045,0,null,0,null,2045,0,null,0]
[null,null,null,2046,0,null,0,null,2046,0,null,0]
[null,null,null,2047,0,null,0,null,2047,0,null,0]
[null,null,null,2048,0,null,0,null,2048,0,null,0]
[null,null,null,2049,0,{"$f":"IF(SUM(E60:E69)>0,SUM(E60:E69)/SUM(G60:G69),0)","v":0},0,null,2049,0,{"$f":"IF(SUM(J60:J69)>0,SUM(J60:J69)/SUM(L60:L69),0)","v":0},0]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(I10>YEAR(TODAY()) - 10,  0,  (MATCH(YEAR(TODAY())-10, I10:I69, 0) + 6 )  )","v":29}]
[null,null,null,null,null,null,null,null,{"$f":"(MATCH(YEAR(TODAY()),I10:I69,0) + 5)","v":38}]

{"sheet":"LifeTables","index":28,"n_rows":75,"n_cols":18,"rows_kept":75,"cut":false,"hidden":true,"merged":[[22,17,22,23],[23,17,23,23],[24,17,24,23],[18,16,18,23],[16,17,16,23],[19,17,19,23],[20,17,20,23],[21,17,21,23],[2,4,2,12],[68,17,68,18],[69,17,69,18],[63,17,63,18],[64,17,64,18],[65,17,65,18],[66,17,66,18],[67,17,67,18],[4,4,4,13],[5,4,5,13],[6,12,6,13],[6,6,6,7],[6,9,6,10],[6,4,8,4],[11,16,14,20],[15,16,15,23]]}
[]
[null,null,"Life Expectancy"]
[" Return"]
[null,null,null,null,null,null,"Y-t-L - Years to Live "]
[null,null,null,null,"Life Expectancy (information  from National Vital Statistics Reports)"]
[]
[null,null,null,null,"Individual Current Age",null,"Black",null,null,"Hispanic",null,null,"White"]
[null,null,null,null,null,null,"Male","Female",null,"Male","Female",null,"Male","Female"]
[null,null,null,null,null,null,"Y-t-L","Y-t-L",null,"Y-t-L","Y-t-L",null,"Y-t-L","Y-t-L"]
[null,null,null,null,"35–36",null,39.482620239257812,44.846752166748047,null,45.786121368408203,50.340713500976562,null,43.176639556884766,47.255573272705078]
[null,null,null,null,"36–37",null,38.608695983886719,43.919658660888672,null,44.855766296386719,49.374038696289062,null,42.274402618408203,46.312232971191406]
[null,null,null,null,"37–38",null,37.737739562988281,42.995933532714844,null,43.927669525146484,48.408409118652344,null,41.373767852783203,45.370731353759766,null,null,"This report presents complete period life tables for the United States by Black, Hispanic, and White races and sex, based on age-specific death rates in 2018."]
[null,null,null,null,"38–39",null,36.869476318359375,42.075336456298828,null,43.001205444335938,47.443622589111328,null,40.473926544189453,44.430667877197266]
[null,null,null,null,"39–40",null,36.003726959228516,41.157764434814453,null,42.075519561767578,46.479442596435547,null,39.573951721191406,43.491641998291016]
[null,null,null,null,"40–41",null,35.140697479248047,40.243412017822266,null,41.150146484375,45.515857696533203,null,38.673484802246094,42.553615570068359]
[null,null,null,null,"41–42",null,34.281223297119141,39.332828521728516,null,40.225196838378906,44.552902221679688,null,37.772922515869141,41.616947174072266,null,null,"National Vital Statistics Reports - Volume 69, Number 12"]
[null,null,null,null,"42–43",null,33.426071166992188,38.426593780517578,null,39.301334381103516,43.591007232666016,null,36.873416900634766,40.682415008544922,null,null,"PDF Report:","https://www.cdc.gov/nchs/data/nvsr/nvsr69/nvsr69-12-508.pdf"]
[null,null,null,null,"43–44",null,32.575336456298828,37.524986267089844,null,38.379386901855469,42.631008148193359,null,35.976287841796875,39.750846862792969]
[null,null,null,null,"44–45",null,31.728591918945312,36.627941131591797,null,37.46038818359375,41.6739501953125,null,35.082855224609375,38.822940826416016,null,null,"Data sources downloads"]
[null,null,null,null,"45–46",null,30.885520935058594,35.735321044921875,null,36.545162200927734,40.720615386962891,null,34.19390869140625,37.899017333984375,null,null,"Hispanic male","https://ftp.cdc.gov/pub/Health_Statistics/NCHS/Publications/NVSR/69-12/Table05.xlsx"]
[null,null,null,null,"46–47",null,30.04625129699707,34.847198486328125,null,35.634067535400391,39.771274566650391,null,33.309982299804688,36.979282379150391,null,null,"Hispanic female","https://ftp.cdc.gov/pub/Health_Statistics/NCHS/Publications/NVSR/69-12/Table06.xlsx"]
[null,null,null,null,"47–48",null,29.211618423461914,33.963996887207031,null,34.727371215820312,38.82598876953125,null,32.431373596191406,36.063880920410156,null,null,"White male","https://ftp.cdc.gov/pub/Health_Statistics/NCHS/Publications/NVSR/69-12/Table08.xlsx"]
[null,null,null,null,"48–49",null,28.382802963256836,33.086284637451172,null,33.825668334960938,37.885028839111328,null,31.558282852172852,35.152896881103516,null,null,"White female","https://ftp.cdc.gov/pub/Health_Statistics/NCHS/Publications/NVSR/69-12/Table09.xlsx"]
[null,null,null,null,"49–50",null,27.561464309692383,32.214950561523438,null,32.929641723632812,36.948692321777344,null,30.691135406494141,34.246601104736328,null,null,"Black male","https://ftp.cdc.gov/pub/Health_Statistics/NCHS/Publications/NVSR/69-12/Table11.xlsx"]
[null,null,null,null,"50–51",null,26.749185562133789,31.350927352905273,null,32.039951324462891,36.017280578613281,null,29.830720901489258,33.345481872558594,null,null,"Black female","https://ftp.cdc.gov/pub/Health_Statistics/NCHS/Publications/NVSR/69-12/Table12.xlsx"]
[null,null,null,null,"51–52",null,25.946210861206055,30.49437141418457,null,31.156866073608398,35.091156005859375,null,28.977138519287109,32.449581146240234]
[null,null,null,null,"52–53",null,25.153020858764648,29.645645141601562,null,30.280744552612305,34.170524597167969,null,28.131204605102539,31.559293746948242]
[null,null,null,null,"53–54",null,24.37153434753418,28.806055068969727,null,29.412399291992188,33.255348205566406,null,27.295000076293945,30.67570686340332]
[null,null,null,null,"54–55",null,23.603649139404297,27.976821899414062,null,28.552787780761719,32.345382690429688,null,26.470417022705078,29.799705505371094]
[null,null,null,null,"55–56",null,22.850210189819336,27.15838623046875,null,27.702581405639648,31.440401077270508,null,25.657932281494141,28.931364059448242]
[null,null,null,null,"56–57",null,22.110317230224609,26.350053787231445,null,26.862102508544922,30.540277481079102,null,24.856517791748047,28.070123672485352]
[null,null,null,null,"57–58",null,21.383115768432617,25.551111221313477,null,26.031307220458984,29.645156860351562,null,24.064872741699219,27.215183258056641]
[null,null,null,null,"58–59",null,20.669319152832031,24.761764526367188,null,25.210109710693359,28.755376815795898,null,23.282514572143555,26.365966796875]
[null,null,null,null,"59–60",null,19.970447540283203,23.982683181762695,null,24.398374557495117,27.871498107910156,null,22.509452819824219,25.522159576416016]
[null,null,null,null,"60–61",null,19.287830352783203,23.214418411254883,null,23.596067428588867,26.99400520324707,null,21.745830535888672,24.683738708496094]
[null,null,null,null,"61–62",null,18.62190055847168,22.457273483276367,null,22.803865432739258,26.123403549194336,null,20.991954803466797,23.851053237915039]
[null,null,null,null,"62–63",null,17.971958160400391,21.710670471191406,null,22.022014617919922,25.259695053100586,null,20.247310638427734,23.024168014526367]
[null,null,null,null,"63–64",null,17.337335586547852,20.973516464233398,null,21.249469757080078,24.402324676513672,null,19.510702133178711,22.202770233154297]
[null,null,null,null,"64–65",null,16.717071533203125,20.244331359863281,null,20.484487533569336,23.55040168762207,null,18.780603408813477,21.386465072631836]
[null,null,null,null,"65–66",null,16.110433578491211,19.522087097167969,null,19.725748062133789,22.703411102294922,null,18.056079864501953,20.575254440307617]
[null,null,null,null,"66–67",null,15.519028663635254,18.806909561157227,null,18.972805023193359,21.861452102661133,null,17.336957931518555,19.769182205200195]
[null,null,null,null,"67–68",null,14.942704200744629,18.099308013916016,null,18.226390838623047,21.02532958984375,null,16.625419616699219,18.969760894775391]
[null,null,null,null,"68–69",null,14.378125190734863,17.39863395690918,null,17.48762321472168,20.196016311645508,null,15.92128849029541,18.178298950195312]
[null,null,null,null,"69–70",null,13.81920051574707,16.704364776611328,null,16.758085250854492,19.374706268310547,null,15.225373268127441,17.396930694580078]
[null,null,null,null,"70–71",null,13.260668754577637,16.017902374267578,null,16.038902282714844,18.562370300292969,null,14.539262771606445,16.626974105834961]
[null,null,null,null,"71–72",null,12.701950073242188,15.341347694396973,null,15.330766677856445,17.759677886962891,null,13.861345291137695,15.869791030883789]
[null,null,null,null,"72–73",null,12.144542694091797,14.673935890197754,null,14.633515357971191,16.967071533203125,null,13.190159797668457,15.123176574707031]
[null,null,null,null,"73–74",null,11.594487190246582,14.022871017456055,null,13.946426391601562,16.185022354125977,null,12.534964561462402,14.393518447875977]
[null,null,null,null,"74–75",null,11.058954238891602,13.376445770263672,null,13.26853084564209,15.414098739624023,null,11.889216423034668,13.675666809082031]
[null,null,null,null,"75–76",null,10.53132438659668,12.744575500488281,null,12.59954833984375,14.655172348022461,null,11.259521484375,12.972759246826172]
[null,null,null,null,"76–77",null,10.023011207580566,12.125468254089355,null,11.939440727233887,13.909052848815918,null,10.64301872253418,12.283380508422852]
[null,null,null,null,"77–78",null,9.5290870666503906,11.52149486541748,null,11.290664672851562,13.177639007568359,null,10.045616149902344,11.611889839172363]
[null,null,null,null,"78–79",null,9.0485668182373047,10.924850463867188,null,10.657722473144531,12.462750434875488,null,9.467494010925293,10.957626342773438]
[null,null,null,null,"79–80",null,8.5830612182617188,10.345987319946289,null,10.041109085083008,11.765264511108398,null,8.9023332595825195,10.320405960083008]
[null,null,null,null,"80–81",null,8.1271266937255859,9.7814455032348633,null,9.4432001113891602,11.084928512573242,null,8.354827880859375,9.6997823715209961]
[null,null,null,null,"81–82",null,7.6838827133178711,9.2299518585205078,null,8.8627557754516602,10.421848297119141,null,7.8233294486999512,9.0967683792114258]
[null,null,null,null,"82–83",null,7.2576766014099121,8.7019777297973633,null,8.3031044006347656,9.7803363800048828,null,7.311366081237793,8.5157690048217773]
[null,null,null,null,"83–84",null,6.8484907150268555,8.2067861557006836,null,7.7627439498901367,9.1595602035522461,null,6.8186454772949219,7.9558906555175781]
[null,null,null,null,"84–85",null,6.4628629684448242,7.721926212310791,null,7.2405362129211426,8.5611028671264648,null,6.3436942100524902,7.4185729026794434]
[null,null,null,null,"85–86",null,6.0845141410827637,7.254704475402832,null,6.747776985168457,7.9904804229736328,null,5.8984808921813965,6.9095849990844727]
[null,null,null,null,"86–87",null,5.7256741523742676,6.8005213737487793,null,6.2752528190612793,7.4442424774169922,null,5.4728941917419434,6.4248142242431641]
[null,null,null,null,"87–88",null,5.3860149383544922,6.3755583763122559,null,5.818486213684082,6.9095664024353027,null,5.0618500709533691,5.9499382972717285]
[null,null,null,null,"88–89",null,5.0651516914367676,5.9728827476501465,null,5.3900895118713379,6.4041409492492676,null,4.6784334182739258,5.5036711692810059]
[null,null,null,null,"89–90",null,4.7626495361328125,5.5922527313232422,null,4.989832878112793,5.9282064437866211,null,4.3221535682678223,5.0858912467956543]
[null,null,null,null,"90–91",null,4.4780216217041016,5.2333412170410156,null,4.6173133850097656,5.481818675994873,null,3.9923615455627441,4.6963024139404297]
[null,null,null,null,"91–92",null,4.2107396125793457,4.8957433700561523,null,4.2719607353210449,5.0648398399353027,null,3.6882615089416504,4.3344340324401855]
[null,null,null,null,"92–93",null,3.960235595703125,4.5789761543273926,null,3.9530460834503174,4.6769356727600098,null,3.408923864364624,3.9996476173400879]
[null,null,null,null,"93–94",null,3.7259085178375244,4.2824859619140625,null,3.6596939563751221,4.3175826072692871,null,3.1533026695251465,3.691148042678833]
[null,null,null,null,"94–95",null,3.5071277618408203,4.005652904510498,null,3.3908991813659668,3.9860711097717285,null,2.9202537536621094,3.4079973697662354]
[null,null,null,null,"95–96",null,3.3032405376434326,3.7478010654449463,null,3.1455435752868652,3.6815214157104492,null,2.7085552215576172,3.1491310596466064]
[null,null,null,null,"96–97",null,3.1135778427124023,3.5082032680511475,null,2.9224178791046143,3.4028992652893066,null,2.5169284343719482,2.9133782386779785]
[null,null,null,null,"97–98",null,2.9374582767486572,3.286090612411499,null,2.7202422618865967,3.1490364074707031,null,2.3440594673156738,2.6994836330413818]
[null,null,null,null,"98–99",null,2.7741951942443848,3.0806605815887451,null,2.5376906394958496,2.9186549186706543,null,2.1886196136474609,2.5061299800872803]
[null,null,null,null,"99–100",null,2.623100757598877,2.8910870552062988,null,2.3734104633331299,2.7103915214538574,null,2.0492842197418213,2.3319604396820068]
[null,null,null,null,"100 and over",null,2.4834909439086914,2.7165265083312988,null,2.2260453701019287,2.5228240489959717,null,1.924750804901123,2.1756014823913574]

{"sheet":"TaxTables","index":29,"n_rows":682,"n_cols":13,"rows_kept":682,"cut":false,"hidden":true,"merged":[[8,12,8,18],[9,12,23,18]]}
[]
[null,"Federal and state tax tables"]
["Return",null,"Info from:  ","https://files.taxfoundation.org/20210722161949/State-Individual-Income-Tax-Rates-and-Brackets-for-2021..pdf"]
[]
[null,null,null,"Single",null,null,null,"Married filing jointly"]
[null,"Row",null,"Rate","Greater","Less than or =","Std. Ded.","Rate","Greater","Less than or =","Std. Ded."]
["Unlock toggle","#","St /Fed"]
[null,{"$f":"8","v":8},"FED",0,0,{"$f":"E9","v":10275},12950,0,0,{"$f":"I9","v":20550},25900]
[null,{"$f":"B8+1","v":9},"FED",0.12,10275,{"$f":"E10","v":41775},null,0.12,20550,{"$f":"I10","v":83550},null,null,"WARNING:"]
[null,{"$f":"B9+1","v":10},"FED",0.22,41775,89075,null,0.22,83550,178150,null,null,"Information contained in this tab is based on the URL from the Tax Foundation.  This data is provided to aid in getting started with selecting the appropriate Federal and State taxes that apply to the selected status and state.\n\nThere is no guarantee the rates in these available tables are current Federal and State tax rates.  The information contained in the provided tax tables is based on 2021 published taxes.  All efforts have been taken to ensure the accuracy yet the user of this spread sheet should review current tax rates and appropriately update as needed."]
[null,11,"FED",0.24,89075,170050,null,0.24,178150,340100]
[null,12,"FED",0.32,170050,215950,null,0.32,340100,431900]
[null,13,"FED",0.35,215950,539900,null,0.35,431900,647850]
[null,14,"FED",0.37,539900,0,null,0.37,647850,0]
[null,15,"FED",null,null,0,null,null,null,0]
[null,16,"FED",null,null,0,null,null,null,0]
[null,17,"FED",null,null,0,null,null,null,0]
[null,18,"FED",null,null,0,null,null,null,0]
[null,19,"FED"]
[null,20]
[null,21,"AL",0.02,0,{"$f":"E22","v":500},2500,0.02,0,{"$f":"I22","v":1000},7500]
[null,22,"AL",0.04,500,{"$f":"E23","v":3000},null,0.04,1000,{"$f":"I23","v":6000}]
[null,23,"AL",0.05,3000,0,null,0.05,6000,0]
[null,24,"AL",null,null,0,null,null,null,0]
[null,25,"AL",null,null,0,null,null,null,0]
[null,26,"AL",null,null,0,null,null,null,0]
[null,27,"AL",null,null,0,null,null,null,0]
[null,28,"AL",null,null,0,null,null,null,0]
[null,29,"AL",null,null,0,null,null,null,0]
[null,30,"AL",null,null,0,null,null,null,0]
[null,31,"AL",null,null,0,null,null,null,0]
[null,32,"AL"]
[null,33]
[null,34,"AK",0,null,{"$f":"E35","v":0},0,0,null,{"$f":"I35","v":0},0]
[null,35,"AK",null,null,0,null,null,null,0]
[null,36,"AK",null,null,0,null,null,null,0]
[null,37,"AK",null,null,0,null,null,null,0]
[null,38,"AK",null,null,0,null,null,null,0]
[null,39,"AK",null,null,0,null,null,null,0]
[null,40,"AK",null,null,0,null,null,null,0]
[null,41,"AK",null,null,0,null,null,null,0]
[null,42,"AK",null,null,0,null,null,null,0]
[null,43,"AK",null,null,0,null,null,null,0]
[null,44,"AK",null,null,0,null,null,null,0]
[null,45,"AK"]
[null,46]
[null,47,"AZ",2.5899999999999999E-2,0,{"$f":"E48","v":27272},12550,2.5899999999999999E-2,0,{"$f":"I48","v":54544},25100]
[null,48,"AZ",3.3399999999999999E-2,27272,{"$f":"E49","v":54544},null,3.3399999999999999E-2,54544,{"$f":"I49","v":108088}]
[null,49,"AZ",4.1700000000000001E-2,54544,163632,null,4.1700000000000001E-2,108088,327263]
[null,50,"AZ",4.4999999999999998E-2,163632,250000,null,4.4999999999999998E-2,327263,500000]
[null,51,"AZ",0.08,250000,0,null,0.08,500000,0]
[null,52,"AZ",null,null,0,null,null,null,0]
[null,53,"AZ",null,null,0,null,null,null,0]
[null,54,"AZ",null,null,0,null,null,null,0]
[null,55,"AZ",null,null,0,null,null,null,0]
[null,56,"AZ",null,null,0,null,null,null,0]
[null,57,"AZ",null,null,0,null,null,null,0]
[null,58,"AZ"]
[null,59]
[null,60,"AR",0.02,0,{"$f":"E61","v":4000},2200,0.02,0,{"$f":"I61","v":4000},4400]
[null,61,"AR",0.04,4000,{"$f":"E62","v":8000},null,0.04,4000,{"$f":"I62","v":8000}]
[null,62,"AR",5.8999999999999997E-2,8000,0,null,5.8999999999999997E-2,8000,0]
[null,63,"AR",null,null,0,null,null,null,0]
[null,64,"AR",null,null,0,null,null,null,0]
[null,65,"AR",null,null,0,null,null,null,0]
[null,66,"AR",null,null,0,null,null,null,0]
[null,67,"AR",null,null,0,null,null,null,0]
[null,68,"AR",null,null,0,null,null,null,0]
[null,69,"AR",null,null,0,null,null,null,0]
[null,70,"AR",null,null,0,null,null,null,0]
[null,71,"AR",null,null,0,null,null,null,0]
[null,72]
[null,73,"CA",0.01,0,{"$f":"E74","v":8932},4601,0.01,0,{"$f":"I74","v":17864},9202]
[null,{"$f":"B73+1","v":74},"CA",0.02,8932,{"$f":"E75","v":21175},null,0.02,17864,{"$f":"I75","v":42350}]
[null,75,"CA",0.04,21175,33421,null,0.04,42350,66842]
[null,76,"CA",0.06,33421,46394,null,0.06,66842,92788]
[null,77,"CA",0.08,46394,58634,null,0.08,92788,117268]
[null,78,"CA",9.2999999999999999E-2,58634,299508,null,9.2999999999999999E-2,117268,599016]
[null,79,"CA",0.10299999999999999,299508,359407,null,0.10299999999999999,599016,718814]
[null,80,"CA",0.113,359407,599012,null,0.113,718814,1000000]
[null,81,"CA",0.123,599012,1000000,null,0.123,1000000,1198024]
[null,82,"CA",0.13300000000000001,1000000,0,null,0.13300000000000001,1198024,0]
[null,83,"CA",null,null,0,null,null,null,0]
[null,84,"CA"]
[null,85]
[null,86,"CO",4.5499999999999999E-2,0,{"$f":"E87","v":0},12550,4.5499999999999999E-2,0,{"$f":"I87","v":0},25100]
[null,87,"CO",null,null,0,null,null,null,0]
[null,88,"CO",null,null,0,null,null,null,0]
[null,89,"CO",null,null,0,null,null,null,0]
[null,90,"CO",null,null,0,null,null,null,0]
[null,91,"CO",null,null,0,null,null,null,0]
[null,92,"CO",null,null,0,null,null,null,0]
[null,93,"CO",null,null,0,null,null,null,0]
[null,94,"CO",null,null,0,null,null,null,0]
[null,95,"CO",null,null,0,null,null,null,0]
[null,96,"CO",null,null,0,null,null,null,0]
[null,97,"CO"]
[null,98]
[null,99,"CT",0.03,0,{"$f":"E100","v":10000},15000,0.03,0,{"$f":"I100","v":20000},24000]
[null,100,"CT",0.05,10000,50000,null,0.05,20000,100000]
[null,101,"CT",5.5E-2,50000,100000,null,5.5E-2,100000,200000]
[null,102,"CT",0.06,100000,200000,null,0.06,200000,400000]
[null,103,"CT",6.5000000000000002E-2,200000,250000,null,6.5000000000000002E-2,400000,500000]
[null,104,"CT",6.9000000000000006E-2,250000,500000,null,6.9000000000000006E-2,500000,1000000]
[null,105,"CT",6.9900000000000004E-2,500000,0,null,6.9900000000000004E-2,1000000,0]
[null,106,"CT",null,null,0,null,null,null,0]
[null,107,"CT",null,null,0,null,null,null,0]
[null,108,"CT",null,null,0,null,null,null,0]
[null,109,"CT",null,null,0,null,null,null,0]
[null,110,"CT"]
[null,111]
[null,112,"DE",0,0,{"$f":"E113","v":2000},3250,0,0,{"$f":"I113","v":2000},6500]
[null,113,"DE",2.1999999999999999E-2,2000,{"$f":"E114","v":5000},null,2.1999999999999999E-2,2000,{"$f":"I114","v":5000}]
[null,114,"DE",3.9E-2,5000,10000,null,3.9E-2,5000,10000]
[null,115,"DE",4.8000000000000001E-2,10000,20000,null,4.8000000000000001E-2,10000,20000]
[null,116,"DE",5.1999999999999998E-2,20000,25000,null,5.1999999999999998E-2,20000,25000]
[null,117,"DE",5.5500000000000001E-2,25000,60000,null,5.5500000000000001E-2,25000,60000]
[null,118,"DE",6.6000000000000003E-2,60000,0,null,6.6000000000000003E-2,60000,0]
[null,119,"DE",null,null,0,null,null,null,0]
[null,120,"DE",null,null,0,null,null,null,0]
[null,121,"DE",null,null,0,null,null,null,0]
[null,122,"DE",null,null,0,null,null,null,0]
[null,123,"DE"]
[null,124]
[null,125,"FL",0,null,{"$f":"E126","v":0},0,0,null,{"$f":"I126","v":0},0]
[null,126,"FL",null,null,0,null,null,null,0]
[null,127,"FL",null,null,0,null,null,null,0]
[null,128,"FL",null,null,0,null,null,null,0]
[null,129,"FL",null,null,0,null,null,null,0]
[null,130,"FL",null,null,0,null,null,null,0]
[null,131,"FL",null,null,0,null,null,null,0]
[null,132,"FL",null,null,0,null,null,null,0]
[null,133,"FL",null,null,0,null,null,null,0]
[null,134,"FL",null,null,0,null,null,null,0]
[null,135,"FL",null,null,0,null,null,null,0]
[null,136,"FL"]
[null,137]
[null,{"$f":"B137+1","v":138},"GA",0.01,0,{"$f":"E139","v":750},4600,0.01,0,{"$f":"I139","v":1000},6000]
[null,139,"GA",0.02,750,2250,null,0.02,1000,3000]
[null,140,"GA",0.03,2250,3750,null,0.03,3000,5000]
[null,141,"GA",0.04,3750,5250,null,0.04,5000,7000]
[null,142,"GA",0.05,5250,7000,null,0.05,7000,10000]
[null,143,"GA",5.7500000000000002E-2,7000,0,null,5.7500000000000002E-2,10000,0]
[null,144,"GA",null,null,0,null,null,null,0]
[null,145,"GA",null,null,0,null,null,null,0]
[null,146,"GA",null,null,0,null,null,null,0]
[null,147,"GA",null,null,0,null,null,null,0]
[null,148,"GA",null,null,0,null,null,null,0]
[null,149,"GA"]
[null,150]
[null,151,"HI",1.4E-2,0,{"$f":"E152","v":2400},2200,1.4E-2,0,{"$f":"I152","v":4800},4400]
[null,152,"HI",3.2000000000000001E-2,2400,4800,null,3.2000000000000001E-2,4800,9600]
[null,153,"HI",5.5E-2,4800,9600,null,5.5E-2,9600,19200]
[null,154,"HI",6.4000000000000001E-2,9600,14400,null,6.4000000000000001E-2,19200,28800]
[null,155,"HI",6.8000000000000005E-2,14400,19200,null,6.8000000000000005E-2,28800,38400]
[null,156,"HI",7.1999999999999995E-2,19200,24000,null,7.1999999999999995E-2,38400,48000]
[null,157,"HI",7.5999999999999998E-2,24000,36000,null,7.5999999999999998E-2,48000,72000]
[null,158,"HI",7.9000000000000001E-2,36000,48000,null,7.9000000000000001E-2,72000,96000]
[null,159,"HI",8.2500000000000004E-2,48000,150000,null,8.2500000000000004E-2,96000,300000]
[null,160,"HI",0.09,150000,175000,null,0.09,300000,350000]
[null,161,"HI",0.1,175000,200000,null,0.1,350000,400000]
[null,162,"HI",0.11,200000,null,null,0.11,400000]
[null,163]
[null,164,"ID",1.125E-2,0,{"$f":"E165","v":1568},12550,1.125E-2,0,{"$f":"I165","v":3136},25100]
[null,165,"ID",3.125E-2,1568,{"$f":"E166","v":3136},null,3.125E-2,3136,{"$f":"I166","v":6272}]
[null,166,"ID",3.6249999999999998E-2,3136,4704,null,3.6249999999999998E-2,6272,9408]
[null,167,"ID",4.6249999999999999E-2,4704,6272,null,4.6249999999999999E-2,9408,12544]
[null,168,"ID",5.6250000000000001E-2,6272,7840,null,5.6250000000000001E-2,12544,15680]
[null,169,"ID",6.6250000000000003E-2,7840,11760,null,6.6250000000000003E-2,15680,23520]
[null,170,"ID",6.9250000000000006E-2,11760,11760,null,6.9250000000000006E-2,23520,0]
[null,171,"ID",null,11760,0,null,null,null,0]
[null,172,"ID",null,null,0,null,null,null,0]
[null,173,"ID",null,null,0,null,null,null,0]
[null,174,"ID",null,null,0,null,null,null,0]
[null,175,"ID"]
[null,176]
[null,177,"IL",4.9500000000000002E-2,0,{"$f":"E178","v":0},2325,4.9500000000000002E-2,0,{"$f":"I178","v":0},4650]
[null,178,"IL",null,null,0,null,null,null,0]
[null,179,"IL",null,null,0,null,null,null,0]
[null,180,"IL",null,null,0,null,null,null,0]
[null,181,"IL",null,null,0,null,null,null,0]
[null,182,"IL",null,null,0,null,null,null,0]
[null,183,"IL",null,null,0,null,null,null,0]
[null,184,"IL",null,null,0,null,null,null,0]
[null,185,"IL",null,null,0,null,null,null,0]
[null,186,"IL",null,null,0,null,null,null,0]
[null,187,"IL",null,null,0,null,null,null,0]
[null,188,"IL"]
[null,189]
[null,190,"IN",3.2300000000000002E-2,0,{"$f":"E191","v":0},1000,3.2300000000000002E-2,0,{"$f":"I191","v":0},2000]
[null,191,"IN",null,null,0,null,null,null,0]
[null,192,"IN",null,null,0,null,null,null,0]
[null,193,"IN",null,null,0,null,null,null,0]
[null,194,"IN",null,null,0,null,null,null,0]
[null,195,"IN",null,null,0,null,null,null,0]
[null,196,"IN",null,null,0,null,null,null,0]
[null,197,"IN",null,null,0,null,null,null,0]
[null,198,"IN",null,null,0,null,null,null,0]
[null,199,"IN",null,null,0,null,null,null,0]
[null,200,"IN",null,null,0,null,null,null,0]
[null,201,"IN"]
[null,{"$f":"B201+1","v":202}]
[null,203,"IA",3.3E-3,0,{"$f":"E204","v":1676},2080,3.3E-3,0,{"$f":"I204","v":1676},5120]
[null,204,"IA",6.7000000000000002E-3,1676,3352,null,6.7000000000000002E-3,1676,3352]
[null,205,"IA",2.2499999999999999E-2,3352,6704,null,2.2499999999999999E-2,3352,6704]
[null,206,"IA",4.1399999999999999E-2,6704,15084,null,4.1399999999999999E-2,6704,15084]
[null,207,"IA",5.6300000000000003E-2,15084,25140,null,5.6300000000000003E-2,15084,25140]
[null,208,"IA",5.96E-2,25140,33520,null,5.96E-2,25140,33520]
[null,209,"IA",6.25E-2,33520,50280,null,6.25E-2,33520,50280]
[null,210,"IA",7.4399999999999994E-2,50280,75420,null,7.4399999999999994E-2,50280,75420]
[null,211,"IA",8.5300000000000001E-2,75420,0,null,8.5300000000000001E-2,75420,0]
[null,212,"IA",null,null,0,null,null,null,0]
[null,213,"IA",null,null,0,null,null,null,0]
[null,214,"IA"]
[null,215]
[null,216,"KS",3.1E-2,0,{"$f":"E217","v":15000},3000,3.1E-2,0,{"$f":"I217","v":30000},7500]
[null,217,"KS",5.2499999999999998E-2,15000,30000,null,5.2499999999999998E-2,30000,60000]
[null,218,"KS",5.7000000000000002E-2,30000,0,null,5.7000000000000002E-2,60000,0]
[null,219,"KS",null,null,0,null,null,null,0]
[null,220,"KS",null,null,0,null,null,null,0]
[null,221,"KS",null,null,0,null,null,null,0]
[null,222,"KS",null,null,0,null,null,null,0]
[null,223,"KS",null,null,0,null,null,null,0]
[null,224,"KS",null,null,0,null,null,null,0]
[null,225,"KS",null,null,0,null,null,null,0]
[null,226,"KS",null,null,0,null,null,null,0]
[null,227,"KS"]
[null,228]
[null,229,"KY",0.05,0,{"$f":"E230","v":0},2690,0.05,0,{"$f":"I230","v":0},5380]
[null,230,"KY",null,null,0,null,null,null,0]
[null,231,"KY",null,null,0,null,null,null,0]
[null,232,"KY",null,null,0,null,null,null,0]
[null,233,"KY",null,null,0,null,null,null,0]
[null,234,"KY",null,null,0,null,null,null,0]
[null,235,"KY",null,null,0,null,null,null,0]
[null,236,"KY",null,null,0,null,null,null,0]
[null,237,"KY",null,null,0,null,null,null,0]
[null,238,"KY",null,null,0,null,null,null,0]
[null,239,"KY",null,null,0,null,null,null,0]
[null,240,"KY"]
[null,241]
[null,242,"LA",0.02,0,{"$f":"E243","v":12500},4500,0.02,0,{"$f":"I243","v":25000},9000]
[null,243,"LA",0.04,12500,50000,null,0.04,25000,100000]
[null,244,"LA",0.06,50000,0,null,0.06,100000,0]
[null,245,"LA",null,null,0,null,null,null,0]
[null,246,"LA",null,null,0,null,null,null,0]
[null,247,"LA",null,null,0,null,null,null,0]
[null,248,"LA",null,null,0,null,null,null,0]
[null,249,"LA",null,null,0,null,null,null,0]
[null,250,"LA",null,null,0,null,null,null,0]
[null,251,"LA",null,null,0,null,null,null,0]
[null,252,"LA",null,null,0,null,null,null,0]
[null,253,"LA"]
[null,254]
[null,255,"ME",5.8000000000000003E-2,0,{"$f":"E256","v":22450},12550,5.8000000000000003E-2,0,{"$f":"I256","v":44950},25100]
[null,256,"ME",6.7500000000000004E-2,22450,53150,null,6.7500000000000004E-2,44950,106350]
[null,257,"ME",7.1499999999999994E-2,53150,0,null,7.1499999999999994E-2,106350,0]
[null,258,"ME",null,null,0,null,null,null,0]
[null,259,"ME",null,null,0,null,null,null,0]
[null,260,"ME",null,null,0,null,null,null,0]
[null,261,"ME",null,null,0,null,null,null,0]
[null,262,"ME",null,null,0,null,null,null,0]
[null,263,"ME",null,null,0,null,null,null,0]
[null,264,"ME",null,null,0,null,null,null,0]
[null,265,"ME",null,null,0,null,null,null,0]
[null,{"$f":"B265+1","v":266},"ME"]
[null,267]
[null,268,"MD",0.02,0,{"$f":"E269","v":1000},2300,0.02,0,{"$f":"I269","v":1000},4650]
[null,269,"MD",0.03,1000,2000,null,0.03,1000,2000]
[null,270,"MD",0.04,2000,3000,null,0.04,2000,3000]
[null,271,"MD",4.7500000000000001E-2,3000,100000,null,4.7500000000000001E-2,3000,150000]
[null,272,"MD",0.05,100000,125000,null,0.05,150000,175000]
[null,273,"MD",5.2499999999999998E-2,125000,150000,null,5.2499999999999998E-2,175000,225000]
[null,274,"MD",5.5E-2,150000,250000,null,5.5E-2,225000,300000]
[null,275,"MD",5.7500000000000002E-2,250000,0,null,5.7500000000000002E-2,300000,0]
[null,276,"MD",null,null,0,null,null,null,0]
[null,277,"MD",null,null,0,null,null,null,0]
[null,278,"MD",null,null,0,null,null,null,0]
[null,279,"MD"]
[null,280]
[null,281,"MA",0.05,0,{"$f":"E282","v":0},4400,0.05,0,{"$f":"I282","v":0},8800]
[null,282,"MA",null,null,0,null,null,null,0]
[null,283,"MA",null,null,0,null,null,null,0]
[null,284,"MA",null,null,0,null,null,null,0]
[null,285,"MA",null,null,0,null,null,null,0]
[null,286,"MA",null,null,0,null,null,null,0]
[null,287,"MA",null,null,0,null,null,null,0]
[null,288,"MA",null,null,0,null,null,null,0]
[null,289,"MA",null,null,0,null,null,null,0]
[null,290,"MA",null,null,0,null,null,null,0]
[null,291,"MA",null,null,0,null,null,null,0]
[null,292,"MA"]
[null,293]
[null,294,"MI",4.2500000000000003E-2,0,{"$f":"E295","v":0},4900,4.2500000000000003E-2,0,{"$f":"I295","v":0},9800]
[null,295,"MI",null,null,0,null,null,null,0]
[null,296,"MI",null,null,0,null,null,null,0]
[null,297,"MI",null,null,0,null,null,null,0]
[null,298,"MI",null,null,0,null,null,null,0]
[null,299,"MI",null,null,0,null,null,null,0]
[null,300,"MI",null,null,0,null,null,null,0]
[null,301,"MI",null,null,0,null,null,null,0]
[null,302,"MI",null,null,0,null,null,null,0]
[null,303,"MI",null,null,0,null,null,null,0]
[null,304,"MI",null,null,0,null,null,null,0]
[null,305,"MI"]
[null,306]
[null,307,"MN",5.3499999999999999E-2,0,{"$f":"E308","v":27230},6650,5.3499999999999999E-2,0,{"$f":"I308","v":39810},13300]
[null,308,"MN",6.8000000000000005E-2,27230,89440,null,6.8000000000000005E-2,39810,158140]
[null,309,"MN",7.85E-2,89440,166040,null,7.85E-2,158140,276200]
[null,310,"MN",9.8500000000000004E-2,166040,0,null,9.8500000000000004E-2,276200,0]
[null,311,"MN",null,null,0,null,null,null,0]
[null,312,"MN",null,null,0,null,null,null,0]
[null,313,"MN",null,null,0,null,null,null,0]
[null,314,"MN",null,null,0,null,null,null,0]
[null,315,"MN",null,null,0,null,null,null,0]
[null,316,"MN",null,null,0,null,null,null,0]
[null,317,"MN",null,null,0,null,null,null,0]
[null,318,"MN"]
[null,319]
[null,320,"MS",0,0,{"$f":"E321","v":4000},2300,0,0,{"$f":"I321","v":4000},4600]
[null,321,"MS",0.03,4000,5000,null,0.03,4000,5000]
[null,322,"MS",0.04,5000,10000,null,0.04,5000,10000]
[null,323,"MS",0.05,10000,0,null,0.05,10000,0]
[null,324,"MS",null,null,0,null,null,null,0]
[null,325,"MS",null,null,0,null,null,null,0]
[null,326,"MS",null,null,0,null,null,null,0]
[null,327,"MS",null,null,0,null,null,null,0]
[null,328,"MS",null,null,0,null,null,null,0]
[null,329,"MS",null,null,0,null,null,null,0]
[null,{"$f":"B329+1","v":330},"MS",null,null,0,null,null,null,0]
[null,331,"MS"]
[null,332]
[null,333,"MO",0,0,{"$f":"E334","v":107},12550,0,0,{"$f":"I334","v":107},25100]
[null,334,"MO",1.4999999999999999E-2,107,{"$f":"E335","v":1073},null,1.4999999999999999E-2,107,1073]
[null,335,"MO",0.02,1073,2146,null,0.02,1073,2146]
[null,336,"MO",2.5000000000000001E-2,2146,3219,null,2.5000000000000001E-2,2146,3219]
[null,337,"MO",0.03,3219,4292,null,0.03,3219,4292]
[null,338,"MO",3.5000000000000003E-2,4292,5365,null,3.5000000000000003E-2,4292,5365]
[null,339,"MO",0.04,5365,6438,null,0.04,5365,6438]
[null,340,"MO",4.4999999999999998E-2,6438,7511,null,4.4999999999999998E-2,6438,7511]
[null,341,"MO",0.05,7511,8584,null,0.05,7511,8584]
[null,342,"MO",5.3999999999999999E-2,8584,0,null,5.3999999999999999E-2,8584,0]
[null,343,"MO",null,null,0,null,null,null,0]
[null,344,"MO"]
[null,345]
[null,346,"MT",0.01,0,{"$f":"E347","v":3100},4790,0.01,0,{"$f":"I347","v":3100},9580]
[null,347,"MT",0.02,3100,5500,null,0.02,3100,5500]
[null,348,"MT",0.03,5500,8400,null,0.03,5500,8400]
[null,349,"MT",0.04,8400,11300,null,0.04,8400,11300]
[null,350,"MT",0.05,11300,14500,null,0.05,11300,14500]
[null,351,"MT",0.06,14500,18700,null,0.06,14500,18700]
[null,352,"MT",6.9000000000000006E-2,18700,0,null,6.9000000000000006E-2,18700,0]
[null,353,"MT",null,null,0,null,null,null,0]
[null,354,"MT",null,null,0,null,null,null,0]
[null,355,"MT",null,null,0,null,null,null,0]
[null,356,"MT",null,null,0,null,null,null,0]
[null,357,"MT"]
[null,358]
[null,359,"NE",2.46E-2,0,{"$f":"E360","v":3340},7100,2.46E-2,0,{"$f":"I360","v":6600},14200]
[null,360,"NE",3.5099999999999999E-2,3340,19990,null,3.5099999999999999E-2,6600,39990]
[null,361,"NE",5.0099999999999999E-2,19990,32210,null,5.0099999999999999E-2,39990,64430]
[null,362,"NE",6.8400000000000002E-2,32210,0,null,6.8400000000000002E-2,64430,0]
[null,363,"NE",null,null,0,null,null,null,0]
[null,364,"NE",null,null,0,null,null,null,0]
[null,365,"NE",null,null,0,null,null,null,0]
[null,366,"NE",null,null,0,null,null,null,0]
[null,367,"NE",null,null,0,null,null,null,0]
[null,368,"NE",null,null,0,null,null,null,0]
[null,369,"NE",null,null,0,null,null,null,0]
[null,370,"NE"]
[null,371]
[null,372,"NV",0,null,{"$f":"E373","v":0},0,0,null,{"$f":"I373","v":0},0]
[null,373,"NV",null,null,0,null,null,null,0]
[null,374,"NV",null,null,0,null,null,null,0]
[null,375,"NV",null,null,0,null,null,null,0]
[null,376,"NV",null,null,0,null,null,null,0]
[null,377,"NV",null,null,0,null,null,null,0]
[null,378,"NV",null,null,0,null,null,null,0]
[null,379,"NV",null,null,0,null,null,null,0]
[null,380,"NV",null,null,0,null,null,null,0]
[null,381,"NV",null,null,0,null,null,null,0]
[null,382,"NV",null,null,0,null,null,null,0]
[null,383,"NV"]
[null,384]
[null,385,"NH",0.05,0,{"$f":"E386","v":0},2400,0.05,0,{"$f":"I386","v":0},4800]
[null,386,"NH",null,null,0,null,null,null,0]
[null,387,"NH",null,null,0,null,null,null,0]
[null,388,"NH",null,null,0,null,null,null,0]
[null,389,"NH",null,null,0,null,null,null,0]
[null,390,"NH",null,null,0,null,null,null,0]
[null,391,"NH",null,null,0,null,null,null,0]
[null,392,"NH",null,null,0,null,null,null,0]
[null,393,"NH",null,null,0,null,null,null,0]
[null,{"$f":"B393+1","v":394},"NH",null,null,0,null,null,null,0]
[null,395,"NH",null,null,0,null,null,null,0]
[null,396,"NH"]
[null,397]
[null,398,"NJ",1.4E-2,0,{"$f":"E399","v":20000},1000,1.4E-2,0,{"$f":"I399","v":20000},2000]
[null,399,"NJ",1.7500000000000002E-2,20000,35000,null,1.7500000000000002E-2,20000,50000]
[null,400,"NJ",3.5000000000000003E-2,35000,40000,null,2.4500000000000001E-2,50000,70000]
[null,401,"NJ",5.525E-2,40000,75000,null,3.5000000000000003E-2,70000,80000]
[null,402,"NJ",6.3700000000000007E-2,75000,500000,null,5.525E-2,80000,150000]
[null,403,"NJ",8.9700000000000002E-2,500000,5000000,null,6.3700000000000007E-2,150000,500000]
[null,404,"NJ",0.1075,5000000,0,null,8.9700000000000002E-2,500000,1000000]
[null,405,"NJ",null,null,0,null,0.1075,1000000,0]
[null,406,"NJ",null,null,0,null,null,null,0]
[null,407,"NJ",null,null,0,null,null,null,0]
[null,408,"NJ",null,null,0,null,null,null,0]
[null,409,"NJ"]
[null,410]
[null,411,"NM",1.7000000000000001E-2,0,{"$f":"E412","v":5500},12550,1.7000000000000001E-2,0,{"$f":"I412","v":8000},25100]
[null,412,"NM",3.2000000000000001E-2,5500,{"$f":"E413","v":11000},null,3.2000000000000001E-2,8000,{"$f":"I413","v":16000}]
[null,413,"NM",4.7E-2,11000,{"$f":"E414","v":16000},null,4.7E-2,16000,{"$f":"I414","v":24000}]
[null,414,"NM",4.9000000000000002E-2,16000,{"$f":"E415","v":210000},null,4.9000000000000002E-2,24000,{"$f":"I415","v":315000}]
[null,415,"NM",5.8999999999999997E-2,210000,{"$f":"E416","v":0},null,5.8999999999999997E-2,315000,{"$f":"I416","v":0}]
[null,416,"NM",null,null,0,null,null,null,0]
[null,417,"NM",null,null,0,null,null,null,0]
[null,418,"NM",null,null,0,null,null,null,0]
[null,419,"NM",null,null,0,null,null,null,0]
[null,420,"NM",null,null,0,null,null,null,0]
[null,421,"NM",null,null,0,null,null,null,0]
[null,422,"NM"]
[null,423]
[null,424,"NY",0.04,0,{"$f":"E425","v":8500},8000,0.04,0,{"$f":"I425","v":17150},16050]
[null,425,"NY",4.4999999999999998E-2,8500,11700,null,4.4999999999999998E-2,17150,23600]
[null,426,"NY",5.2499999999999998E-2,11700,13900,null,5.2499999999999998E-2,23600,27900]
[null,427,"NY",5.8999999999999997E-2,13900,21400,null,5.8999999999999997E-2,27900,43000]
[null,428,"NY",5.9700000000000003E-2,21400,80650,null,5.9700000000000003E-2,43000,161550]
[null,429,"NY",6.3299999999999995E-2,80650,215400,null,6.3299999999999995E-2,161550,323200]
[null,430,"NY",6.8500000000000005E-2,215400,1077550,null,6.8500000000000005E-2,323200,2155350]
[null,431,"NY",8.8200000000000001E-2,1077550,0,null,8.8200000000000001E-2,2155350,0]
[null,432,"NY",null,null,0,null,null,null,0]
[null,433,"NY",null,null,0,null,null,null,0]
[null,434,"NY",null,null,0,null,null,null,0]
[null,435,"NY"]
[null,436]
[null,437,"NC",5.2499999999999998E-2,0,{"$f":"E438","v":0},10750,5.2499999999999998E-2,0,{"$f":"I438","v":0},21500]
[null,438,"NC",null,null,0,null,null,null,0]
[null,439,"NC",null,null,0,null,null,null,0]
[null,440,"NC",null,null,0,null,null,null,0]
[null,441,"NC",null,null,0,null,null,null,0]
[null,442,"NC",null,null,0,null,null,null,0]
[null,443,"NC",null,null,0,null,null,null,0]
[null,444,"NC",null,null,0,null,null,null,0]
[null,445,"NC",null,null,0,null,null,null,0]
[null,446,"NC",null,null,0,null,null,null,0]
[null,447,"NC",null,null,0,null,null,null,0]
[null,448,"NC"]
[null,449]
[null,450,"ND",1.0999999999999999E-2,0,{"$f":"E451","v":40125},12550,1.0999999999999999E-2,0,{"$f":"I451","v":67050},25100]
[null,451,"ND",2.0400000000000001E-2,40125,97150,null,2.0400000000000001E-2,67050,161950]
[null,452,"ND",2.2700000000000001E-2,97150,202650,null,2.2700000000000001E-2,161950,246700]
[null,453,"ND",2.64E-2,202650,440600,null,2.64E-2,246700,440600]
[null,454,"ND",2.9000000000000001E-2,440600,0,null,2.9000000000000001E-2,440600,0]
[null,455,"ND",null,null,0,null,null,null,0]
[null,456,"ND",null,null,0,null,null,null,0]
[null,457,"ND",null,null,0,null,null,null,0]
[null,{"$f":"B457+1","v":458},"ND",null,null,0,null,null,null,0]
[null,459,"ND",null,null,0,null,null,null,0]
[null,460,"ND",null,null,0,null,null,null,0]
[null,461,"ND"]
[null,462]
[null,463,"OH",0,0,{"$f":"E464","v":22150},2400,0,0,{"$f":"I464","v":22150},4800]
[null,464,"OH",2.8500000000000001E-2,22150,44250,null,2.8500000000000001E-2,22150,44250]
[null,465,"OH",3.3259999999999998E-2,44250,88450,null,3.3259999999999998E-2,44250,88450]
[null,466,"OH",3.8019999999999998E-2,88450,110650,null,3.8019999999999998E-2,88450,110650]
[null,467,"OH",4.4130000000000003E-2,110650,221300,null,4.4130000000000003E-2,110650,221300]
[null,468,"OH",4.7969999999999999E-2,221300,0,null,4.7969999999999999E-2,221300,0]
[null,469,"OH",null,null,0,null,null,null,0]
[null,470,"OH",null,null,0,null,null,null,0]
[null,471,"OH",null,null,0,null,null,null,0]
[null,472,"OH",null,null,0,null,null,null,0]
[null,473,"OH",null,null,0,null,null,null,0]
[null,474,"OH"]
[null,475]
[null,476,"OK",5.0000000000000001E-3,0,{"$f":"E477","v":1000},6350,5.0000000000000001E-3,0,{"$f":"I477","v":2000},12700]
[null,477,"OK",0.01,1000,2500,null,0.01,2000,5000]
[null,478,"OK",0.02,2500,3750,null,0.02,5000,7500]
[null,479,"OK",0.03,3750,4900,null,0.03,7500,9800]
[null,480,"OK",0.04,4900,7200,null,0.04,9800,12200]
[null,481,"OK",0.05,7200,0,null,0.05,12200,0]
[null,482,"OK",null,null,0,null,null,null,0]
[null,483,"OK",null,null,0,null,null,null,0]
[null,484,"OK",null,null,0,null,null,null,0]
[null,485,"OK",null,null,0,null,null,null,0]
[null,486,"OK",null,null,0,null,null,null,0]
[null,487,"OK"]
[null,488]
[null,489,"OR",4.7500000000000001E-2,0,{"$f":"E490","v":3650},2315,4.7500000000000001E-2,0,{"$f":"I490","v":7300},4630]
[null,490,"OR",6.7500000000000004E-2,3650,9200,null,6.7500000000000004E-2,7300,18400]
[null,491,"OR",8.7499999999999994E-2,9200,125000,null,8.7499999999999994E-2,18400,250000]
[null,492,"OR",9.9000000000000005E-2,125000,0,null,9.9000000000000005E-2,250000,0]
[null,493,"OR",null,null,0,null,null,null,0]
[null,494,"OR",null,null,0,null,null,null,0]
[null,495,"OR",null,null,0,null,null,null,0]
[null,496,"OR",null,null,0,null,null,null,0]
[null,497,"OR",null,null,0,null,null,null,0]
[null,498,"OR",null,null,0,null,null,null,0]
[null,499,"OR",null,null,0,null,null,null,0]
[null,500,"OR"]
[null,501]
[null,502,"PA",3.0700000000000002E-2,0,{"$f":"E503","v":0},0,3.0700000000000002E-2,0,{"$f":"I503","v":0},0]
[null,503,"PA",null,null,0,null,null,null,0]
[null,504,"PA",null,null,0,null,null,null,0]
[null,505,"PA",null,null,0,null,null,null,0]
[null,506,"PA",null,null,0,null,null,null,0]
[null,507,"PA",null,null,0,null,null,null,0]
[null,508,"PA",null,null,0,null,null,null,0]
[null,509,"PA",null,null,0,null,null,null,0]
[null,510,"PA",null,null,0,null,null,null,0]
[null,511,"PA",null,null,0,null,null,null,0]
[null,512,"PA",null,null,0,null,null,null,0]
[null,513,"PA"]
[null,514]
[null,515,"RI",3.7499999999999999E-2,0,{"$f":"E516","v":66200},9050,3.7499999999999999E-2,0,{"$f":"I516","v":66200},18100]
[null,516,"RI",4.7500000000000001E-2,66200,150550,null,4.7500000000000001E-2,66200,150550]
[null,517,"RI",5.9900000000000002E-2,150550,0,null,5.9900000000000002E-2,150550,0]
[null,518,"RI",null,null,0,null,null,null,0]
[null,519,"RI",null,null,0,null,null,null,0]
[null,520,"RI",null,null,0,null,null,null,0]
[null,521,"RI",null,null,0,null,null,null,0]
[null,{"$f":"B521+1","v":522},"RI",null,null,0,null,null,null,0]
[null,523,"RI",null,null,0,null,null,null,0]
[null,524,"RI",null,null,0,null,null,null,0]
[null,525,"RI",null,null,0,null,null,null,0]
[null,526,"RI"]
[null,527]
[null,528,"SC",0,0,{"$f":"E529","v":3070},12550,0,0,{"$f":"I529","v":3070},25100]
[null,529,"SC",0.03,3070,6150,null,0.03,3070,6150]
[null,530,"SC",0.04,6150,9230,null,0.04,6150,9230]
[null,531,"SC",0.05,9230,12310,null,0.05,9230,12310]
[null,532,"SC",0.06,12310,15400,null,0.06,12310,15400]
[null,533,"SC",7.0000000000000007E-2,15400,0,null,7.0000000000000007E-2,15400,0]
[null,534,"SC",null,null,0,null,null,null,0]
[null,535,"SC",null,null,0,null,null,null,0]
[null,536,"SC",null,null,0,null,null,null,0]
[null,537,"SC",null,null,0,null,null,null,0]
[null,538,"SC",null,null,0,null,null,null,0]
[null,539,"SC"]
[null,540]
[null,541,"SD",0,null,{"$f":"E542","v":0},0,0,null,{"$f":"I542","v":0},0]
[null,542,"SD",null,null,0,null,null,null,0]
[null,543,"SD",null,null,0,null,null,null,0]
[null,544,"SD",null,null,0,null,null,null,0]
[null,545,"SD",null,null,0,null,null,null,0]
[null,546,"SD",null,null,0,null,null,null,0]
[null,547,"SD",null,null,0,null,null,null,0]
[null,548,"SD",null,null,0,null,null,null,0]
[null,549,"SD",null,null,0,null,null,null,0]
[null,550,"SD",null,null,0,null,null,null,0]
[null,551,"SD",null,null,0,null,null,null,0]
[null,552,"SD"]
[null,553]
[null,554,"TN",0,0,{"$f":"E555","v":0},0,0,0,{"$f":"I555","v":0},0]
[null,555,"TN",null,null,0,null,null,null,0]
[null,556,"TN",null,null,0,null,null,null,0]
[null,557,"TN",null,null,0,null,null,null,0]
[null,558,"TN",null,null,0,null,null,null,0]
[null,559,"TN",null,null,0,null,null,null,0]
[null,560,"TN",null,null,0,null,null,null,0]
[null,561,"TN",null,null,0,null,null,null,0]
[null,562,"TN",null,null,0,null,null,null,0]
[null,563,"TN",null,null,0,null,null,null,0]
[null,564,"TN",null,null,0,null,null,null,0]
[null,565,"TN"]
[null,566]
[null,567,"TX",0,0,{"$f":"E568","v":0},0,0,0,{"$f":"I568","v":0},0]
[null,568,"TX",null,null,0,null,null,null,0]
[null,569,"TX",null,null,0,null,null,null,0]
[null,570,"TX",null,null,0,null,null,null,0]
[null,571,"TX",null,null,0,null,null,null,0]
[null,572,"TX",null,null,0,null,null,null,0]
[null,573,"TX",null,null,0,null,null,null,0]
[null,574,"TX",null,null,0,null,null,null,0]
[null,575,"TX",null,null,0,null,null,null,0]
[null,576,"TX",null,null,0,null,null,null,0]
[null,577,"TX",null,null,0,null,null,null,0]
[null,578,"TX"]
[null,579]
[null,580,"UT",4.9500000000000002E-2,0,{"$f":"E581","v":0},0,4.9500000000000002E-2,0,{"$f":"I581","v":0},0]
[null,581,"UT",null,null,0,null,null,null,0]
[null,582,"UT",null,null,0,null,null,null,0]
[null,583,"UT",null,null,0,null,null,null,0]
[null,584,"UT",null,null,0,null,null,null,0]
[null,585,"UT",null,null,0,null,null,null,0]
[null,{"$f":"B585+1","v":586},"UT",null,null,0,null,null,null,0]
[null,587,"UT",null,null,0,null,null,null,0]
[null,588,"UT",null,null,0,null,null,null,0]
[null,589,"UT",null,null,0,null,null,null,0]
[null,590,"UT",null,null,0,null,null,null,0]
[null,591,"UT"]
[null,592]
[null,593,"VT",3.3500000000000002E-2,0,{"$f":"E594","v":40350},6100,3.3500000000000002E-2,0,{"$f":"I594","v":67450},12200]
[null,594,"VT",6.6000000000000003E-2,40350,97800,null,6.6000000000000003E-2,67450,163000]
[null,595,"VT",7.5999999999999998E-2,97800,204000,null,7.5999999999999998E-2,163000,248350]
[null,596,"VT",8.7499999999999994E-2,204000,0,null,8.7499999999999994E-2,248350,0]
[null,597,"VT",null,null,0,null,null,null,0]
[null,598,"VT",null,null,0,null,null,null,0]
[null,599,"VT",null,null,0,null,null,null,0]
[null,600,"VT",null,null,0,null,null,null,0]
[null,601,"VT",null,null,0,null,null,null,0]
[null,602,"VT",null,null,0,null,null,null,0]
[null,603,"VT",null,null,0,null,null,null,0]
[null,604,"VT"]
[null,605]
[null,606,"VA",0.02,0,{"$f":"E607","v":3000},4500,0.02,0,{"$f":"I607","v":3000},9000]
[null,607,"VA",0.03,3000,5000,null,0.03,3000,5000]
[null,608,"VA",0.05,5000,17000,null,0.05,5000,17000]
[null,609,"VA",5.7500000000000002E-2,17000,0,null,5.7500000000000002E-2,17000,0]
[null,610,"VA",null,null,0,null,null,null,0]
[null,611,"VA",null,null,0,null,null,null,0]
[null,612,"VA",null,null,0,null,null,null,0]
[null,613,"VA",null,null,0,null,null,null,0]
[null,614,"VA",null,null,0,null,null,null,0]
[null,615,"VA",null,null,0,null,null,null,0]
[null,616,"VA",null,null,0,null,null,null,0]
[null,617,"VA"]
[null,618]
[null,619,"WA",0,null,{"$f":"E620","v":0},0,0,null,{"$f":"I620","v":0},0]
[null,620,"WA",null,null,0,null,null,null,0]
[null,621,"WA",null,null,0,null,null,null,0]
[null,622,"WA",null,null,0,null,null,null,0]
[null,623,"WA",null,null,0,null,null,null,0]
[null,624,"WA",null,null,0,null,null,null,0]
[null,625,"WA",null,null,0,null,null,null,0]
[null,626,"WA",null,null,0,null,null,null,0]
[null,627,"WA",null,null,0,null,null,null,0]
[null,628,"WA",null,null,0,null,null,null,0]
[null,629,"WA",null,null,0,null,null,null,0]
[null,630,"WA"]
[null,631]
[null,632,"WV",0.03,0,{"$f":"E633","v":10000},2000,0.03,0,{"$f":"I633","v":10000},4000]
[null,633,"WV",0.04,10000,25000,null,0.04,10000,25000]
[null,634,"WV",4.4999999999999998E-2,25000,40000,null,4.4999999999999998E-2,25000,40000]
[null,635,"WV",0.06,40000,60000,null,0.06,40000,60000]
[null,636,"WV",6.5000000000000002E-2,60000,0,null,6.5000000000000002E-2,60000,0]
[null,637,"WV",null,null,0,null,null,null,0]
[null,638,"WV",null,null,0,null,null,null,0]
[null,639,"WV",null,null,0,null,null,null,0]
[null,640,"WV",null,null,0,null,null,null,0]
[null,641,"WV",null,null,0,null,null,null,0]
[null,642,"WV",null,null,0,null,null,null,0]
[null,643,"WV"]
[null,644]
[null,645,"WI",3.5400000000000001E-2,0,{"$f":"E646","v":12210},11050,3.5400000000000001E-2,0,{"$f":"I646","v":16160},20470]
[null,646,"WI",4.65E-2,12210,24510,null,4.65E-2,16160,32330]
[null,647,"WI",6.2700000000000006E-2,24510,266930,null,6.2700000000000006E-2,32330,355910]
[null,648,"WI",7.6499999999999999E-2,266930,0,null,7.6499999999999999E-2,355910,0]
[null,649,"WI",null,null,0,null,null,null,0]
[null,{"$f":"B649+1","v":650},"WI",null,null,0,null,null,null,0]
[null,651,"WI",null,null,0,null,null,null,0]
[null,652,"WI",null,null,0,null,null,null,0]
[null,653,"WI",null,null,0,null,null,null,0]
[null,654,"WI",null,null,0,null,null,null,0]
[null,655,"WI",null,null,0,null,null,null,0]
[null,656,"WI"]
[null,657]
[null,658,"WY",0,null,{"$f":"E659","v":0},0,0,null,{"$f":"I659","v":0},0]
[null,659,"WY",null,null,0,null,null,null,0]
[null,660,"WY",null,null,0,null,null,null,0]
[null,661,"WY",null,null,0,null,null,null,0]
[null,662,"WY",null,null,0,null,null,null,0]
[null,663,"WY",null,null,0,null,null,null,0]
[null,664,"WY",null,null,0,null,null,null,0]
[null,665,"WY",null,null,0,null,null,null,0]
[null,666,"WY",null,null,0,null,null,null,0]
[null,667,"WY",null,null,0,null,null,null,0]
[null,668,"WY",null,null,0,null,null,null,0]
[null,669,"WY"]
[null,670]
[null,671,"DC",0.04,0,{"$f":"E672","v":10000},12550,0.04,0,{"$f":"I672","v":10000},25100]
[null,672,"DC",0.06,10000,40000,null,0.06,10000,40000]
[null,673,"DC",6.5000000000000002E-2,40000,60000,null,6.5000000000000002E-2,40000,60000]
[null,674,"DC",8.5000000000000006E-2,60000,350000,null,8.5000000000000006E-2,60000,350000]
[null,675,"DC",8.7499999999999994E-2,350000,1000000,null,8.7499999999999994E-2,350000,1000000]
[null,676,"DC",8.9499999999999996E-2,1000000,0,null,8.9499999999999996E-2,1000000,0]
[null,677,"DC",null,null,0,null,null,null,0]
[null,678,"DC",null,null,0,null,null,null,0]
[null,679,"DC",null,null,0,null,null,null,0]
[null,680,"DC",null,null,0,null,null,null,0]
[null,681,"DC",null,null,0,null,null,null,0]
[null,682,"DC"]

{"sheet":"SS Estimator","index":30,"n_rows":114,"n_cols":13,"rows_kept":114,"cut":false,"hidden":true,"merged":[[113,2,113,10],[13,4,13,10]]}
[]
[null,null,"Social Security Estimator"]
["Return"]
[null,null,null,"Enter your Social Security provided FRA (Full Retirement Amount) and the estimated start date you plan to begin receiving benefits.  The field 'Estimated Benefit' can be used on the Income tab."]
[]
[null,null,null,"Individual","Date of","Estimated","Est. Start","Target Age","Target","Estimated"]
[null,null,null,null,"birth","FRA Amt","Date","Months","Percent*","Benefit"]
[null,null,null,{"$f":"Individuals!D10","v":"Jon"},{"$f":"Individuals!E10","v":"1968-02-07"},3176,"2030-09-01",{"$f":"(YEAR(G8)-YEAR(E8))*12+MONTH(G8)-MONTH(E8)","v":751},{"$f":"IF(YEAR(E8)<1955, LOOKUP(H8,C16:C112,E16:E112), IF(YEAR(E8)=1955, LOOKUP(H8,C16:C112,F16:F112), IF(YEAR(E8)=1956, LOOKUP(H8,C16:C112,G16:G112), IF(YEAR(E8)=1957, LOOKUP(H8,C16:C112,H16:H112), IF(YEAR(E8)=1958, LOOKUP(H8,C16:C112,I16:I112), IF(YEAR(E8)=1959, LOOKUP(H8,C16:C112,J16:J112), IF(YEAR(E8)>1959, LOOKUP(H8,C16:C112,K16:K112), \"ERROR\") ) ) ) ) ) )","v":0.73645159999999954},{"$f":"IF(ISNUMBER(I8*F8),I8*F8,0)","v":2338.9702815999985},{"$f":"IF(H8<744,\"To young to receive Social Security benefits.\",\"\")","v":""}]
[null,null,null,{"$f":"Individuals!D15","v":"Sally"},{"$f":"Individuals!E15","v":"1970-06-20"},2945,"2020-05-01",{"$f":"(YEAR(G9)-YEAR(E9))*12+MONTH(G9)-MONTH(E9)","v":599},{"$f":"IF(YEAR(E9)<1955, LOOKUP(H9,C16:C112,E16:E112), IF(YEAR(E9)=1955, LOOKUP(H9,C16:C112,F16:F112), IF(YEAR(E9)=1956, LOOKUP(H9,C16:C112,G16:G112), IF(YEAR(E9)=1957, LOOKUP(H9,C16:C112,H16:H112), IF(YEAR(E9)=1958, LOOKUP(H9,C16:C112,I16:I112), IF(YEAR(E9)=1959, LOOKUP(H9,C16:C112,J16:J112), IF(YEAR(E9)>1959, LOOKUP(H9,C16:C112,K16:K112), \"ERROR\") ) ) ) ) ) )","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(I9*F9),I9*F9,0)","v":0},{"$f":"IF(H9<744,\"To young to receive Social Security benefits.\",\"\")","v":"To young to receive Social Security benefits."}]
[null,null,null,"Note: Target Percent value of  #N/A indicates the individual is not at least 62 years old and unable to start Social Security"]
[null,null,null,"Percent of benefits reduced if starting at age 62",null,null,null,null,null,null,null,null,"Legend for below table"]
[null,null,null,"% Reduced >>  ",0.25,0.25829999999999997,0.26669999999999999,0.27500000000000002,0.2833,0.29170000000000001,0.3,null,"Reduced Benefit"]
[null,null,null,null,null,null,null,null,null,null,null,null,"FRA (Full Retirement Age) "]
[null,null,"Age in","Retirement","Birth Year FRA Percentages",null,null,null,null,null,null,null,"Increased Benefit"]
[null,null,"months","Age","1943 - 1954",1955,1956,1957,1958,1959,"1960 and >"]
[null,null,{"$f":"62*12","v":744}," 62",{"$f":"E17-0.0052084","v":0.74999679999999991},0.74166279999999984,0.73332879999999978,0.72499479999999972,0.71666079999999965,0.70832679999999959,0.69999279999999953]
[null,null,{"$f":"C16+1","v":745}," 62 + 1 month",0.75520519999999991,0.74687119999999985,0.73853719999999978,0.73020319999999972,0.72186919999999966,0.71353519999999959,0.70520119999999953]
[null,null,{"$f":"C17+1","v":746}," 62 + 2 months",0.76041359999999991,0.75207959999999985,0.74374559999999978,0.73541159999999972,0.72707759999999966,0.71874359999999959,0.71040959999999953]
[null,null,747," 62 + 3 months",0.76562199999999991,0.75728799999999985,0.74895399999999979,0.74061999999999972,0.73228599999999966,0.7239519999999996,0.71561799999999953]
[null,null,748," 62 + 4 months",0.77083039999999992,0.76249639999999985,0.75416239999999979,0.74582839999999972,0.73749439999999966,0.7291603999999996,0.72082639999999953]
[null,null,749," 62 + 5 months",0.77603879999999992,0.76770479999999985,0.75937079999999979,0.75103679999999973,0.74270279999999966,0.7343687999999996,0.72603479999999954]
[null,null,750," 62 + 6 months",0.78124719999999992,0.77291319999999986,0.76457919999999979,0.75624519999999973,0.74791119999999967,0.7395771999999996,0.73124319999999954]
[null,null,751," 62 + 7 months",0.78645559999999992,0.77812159999999986,0.76978759999999979,0.76145359999999973,0.75311959999999967,0.7447855999999996,0.73645159999999954]
[null,null,752," 62 + 8 months",0.79166399999999992,0.78332999999999986,0.7749959999999998,0.76666199999999973,0.75832799999999967,0.74999399999999961,0.74165999999999954]
[null,null,753," 62 + 9 months",0.79687239999999993,0.78853839999999986,0.7802043999999998,0.77187039999999973,0.76353639999999967,0.75520239999999961,0.74686839999999954]
[null,null,754," 62 + 10 months",0.80208079999999993,0.79374679999999986,0.7854127999999998,0.77707879999999974,0.76874479999999967,0.76041079999999961,0.75207679999999955]
[null,null,755," 62 + 11 months",0.80728919999999993,0.79895519999999987,0.7906211999999998,0.78228719999999974,0.77395319999999967,0.76561919999999961,0.75728519999999955]
[null,null,756," 63",0.81249759999999993,0.80416359999999987,0.7958295999999998,0.78749559999999974,0.77916159999999968,0.77082759999999961,0.76249359999999955]
[null,null,757," 63 + 1 month",0.81770599999999993,0.80937199999999987,0.80103799999999981,0.79270399999999974,0.78436999999999968,0.77603599999999962,0.76770199999999955]
[null,null,758," 63 + 2 months",0.82291439999999993,0.81458039999999987,0.80624639999999981,0.79791239999999974,0.78957839999999968,0.78124439999999962,0.77291039999999955]
[null,null,759," 63 + 3 months",0.82812279999999994,0.81978879999999987,0.81145479999999981,0.80312079999999975,0.79478679999999968,0.78645279999999962,0.77811879999999956]
[null,null,760," 63 + 4 months",0.83333119999999994,0.82499719999999988,0.81666319999999981,0.80832919999999975,0.79999519999999968,0.79166119999999962,0.78332719999999956]
[null,null,761," 63 + 5 months",0.83853959999999994,0.83020559999999988,0.82187159999999981,0.81353759999999975,0.80520359999999969,0.79686959999999962,0.78853559999999956]
[null,null,762," 63 + 6 months",0.84374799999999994,0.83541399999999988,0.82707999999999982,0.81874599999999975,0.81041199999999969,0.80207799999999962,0.79374399999999956]
[null,null,763," 63 + 7 months",0.84895639999999994,0.84062239999999988,0.83228839999999982,0.82395439999999975,0.81562039999999969,0.80728639999999963,0.79895239999999956]
[null,null,764," 63 + 8 months",0.85416479999999995,0.84583079999999988,0.83749679999999982,0.82916279999999976,0.82082879999999969,0.81249479999999963,0.80416079999999956]
[null,null,765," 63 + 9 months",0.85937319999999995,0.85103919999999988,0.84270519999999982,0.83437119999999976,0.82603719999999969,0.81770319999999963,0.80936919999999957]
[null,null,766," 63 + 10 months",0.86458159999999995,0.85624759999999989,0.84791359999999982,0.83957959999999976,0.8312455999999997,0.82291159999999963,0.81457759999999957]
[null,null,767," 63 + 11 months",0.86978999999999995,0.86145599999999989,0.85312199999999982,0.84478799999999976,0.8364539999999997,0.82811999999999963,0.81978599999999957]
[null,null,768," 64",0.87499839999999995,0.86666439999999989,0.85833039999999983,0.84999639999999976,0.8416623999999997,0.83332839999999964,0.82499439999999957]
[null,null,769," 64 + 1 month",0.88020679999999996,0.87187279999999989,0.86353879999999983,0.85520479999999977,0.8468707999999997,0.83853679999999964,0.83020279999999957]
[null,null,770," 64 + 2 months",0.88541519999999996,0.87708119999999989,0.86874719999999983,0.86041319999999977,0.8520791999999997,0.84374519999999964,0.83541119999999958]
[null,null,771," 64 + 3 months",0.89062359999999996,0.8822895999999999,0.87395559999999983,0.86562159999999977,0.85728759999999971,0.84895359999999964,0.84061959999999958]
[null,null,772," 64 + 4 months",0.89583199999999996,0.8874979999999999,0.87916399999999983,0.87082999999999977,0.86249599999999971,0.85416199999999964,0.84582799999999958]
[null,null,773," 64 + 5 months",0.90104039999999996,0.8927063999999999,0.88437239999999984,0.87603839999999977,0.86770439999999971,0.85937039999999965,0.85103639999999958]
[null,null,774," 64 + 6 months",0.90624879999999997,0.8979147999999999,0.88958079999999984,0.88124679999999977,0.87291279999999971,0.86457879999999965,0.85624479999999958]
[null,null,775," 64 + 7 months",0.91145719999999997,0.9031231999999999,0.89478919999999984,0.88645519999999978,0.87812119999999971,0.86978719999999965,0.86145319999999959]
[null,null,776," 64 + 8 months",0.91666559999999997,0.90833159999999991,0.89999759999999984,0.89166359999999978,0.88332959999999972,0.87499559999999965,0.86666159999999959]
[null,null,777," 64 + 9 months",0.92187399999999997,0.91353999999999991,0.90520599999999984,0.89687199999999978,0.88853799999999972,0.88020399999999965,0.87186999999999959]
[null,null,778," 64 + 10 months",0.92708239999999997,0.91874839999999991,0.91041439999999985,0.90208039999999978,0.89374639999999972,0.88541239999999966,0.87707839999999959]
[null,null,779," 64 + 11 months",0.93229079999999998,0.92395679999999991,0.91562279999999985,0.90728879999999978,0.89895479999999972,0.89062079999999966,0.88228679999999959]
[null,null,780," 65",0.93749919999999998,0.92916519999999991,0.92083119999999985,{"$f":"H53-0.0052084","v":0.91249719999999979},0.90416319999999972,0.89582919999999966,0.8874951999999996]
[null,null,781," 65 + 1 month",0.94270759999999998,0.93437359999999992,0.92603959999999985,0.91770559999999979,0.90937159999999972,0.90103759999999966,0.8927035999999996]
[null,null,782," 65 + 2 months",0.94791599999999998,0.93958199999999992,0.93124799999999985,0.92291399999999979,0.91457999999999973,0.90624599999999966,0.8979119999999996]
[null,null,783," 65 + 3 months",0.95312439999999998,0.94479039999999992,0.93645639999999986,0.92812239999999979,0.91978839999999973,0.91145439999999966,0.9031203999999996]
[null,null,784," 65 + 4 months",0.95833279999999998,0.94999879999999992,0.94166479999999986,0.93333079999999979,0.92499679999999973,0.91666279999999967,0.9083287999999996]
[null,null,785," 65 + 5 months",0.96354119999999999,0.95520719999999992,0.94687319999999986,0.9385391999999998,0.93020519999999973,0.92187119999999967,0.91353719999999961]
[null,null,786," 65 + 6 months",0.96874959999999999,0.96041559999999992,0.95208159999999986,0.9437475999999998,0.93541359999999973,0.92707959999999967,0.91874559999999961]
[null,null,787," 65 + 7 months",0.97395799999999999,0.96562399999999993,0.95728999999999986,0.9489559999999998,0.94062199999999974,0.93228799999999967,0.92395399999999961]
[null,null,788," 65 + 8 months",0.97916639999999999,0.97083239999999993,0.96249839999999987,0.9541643999999998,0.94583039999999974,0.93749639999999967,0.92916239999999961]
[null,null,789," 65 + 9 months",0.98437479999999999,0.97604079999999993,0.96770679999999987,0.9593727999999998,0.95103879999999974,0.94270479999999968,0.93437079999999961]
[null,null,790," 65 + 10 months",0.9895832,0.98124919999999993,0.97291519999999987,0.96458119999999981,0.95624719999999974,0.94791319999999968,0.93957919999999961]
[null,null,791," 65 + 11 months",{"$f":"E64-0.0052084","v":0.9947916},0.98645759999999993,0.97812359999999987,0.96978959999999981,0.96145559999999974,0.95312159999999968,0.94478759999999962]
[null,null,792," 66",1,{"$f":"F65-0.004167","v":0.99166599999999994},0.98333199999999987,0.97499799999999981,0.96666399999999975,0.95832999999999968,0.94999599999999962]
[null,null,793," 66 + 1 month",1.0069999999999999,0.99583299999999997,0.9874989999999999,0.97916499999999984,0.97083099999999978,0.96249699999999971,0.95416299999999965]
[null,null,794," 66 + 2 months",1.0129999999999999,1,{"$f":"G67-0.004167","v":0.99166599999999994},0.98333199999999987,0.97499799999999981,0.96666399999999975,0.95832999999999968]
[null,null,795," 66 + 3 months",1.02,1.0069999999999999,0.99583299999999997,0.9874989999999999,0.97916499999999984,0.97083099999999978,0.96249699999999971]
[null,null,796," 66 + 4 months",1.0269999999999999,1.0129999999999999,1,{"$f":"H69-0.004167","v":0.99166599999999994},0.98333199999999987,0.97499799999999981,0.96666399999999975]
[null,null,797," 66 + 5 months",1.0329999999999999,1.02,1.0069999999999999,0.99583299999999997,0.9874989999999999,0.97916499999999984,0.97083099999999978]
[null,null,798," 66 + 6 months",1.04,1.0269999999999999,1.0129999999999999,1,{"$f":"I71-0.004167","v":0.99166599999999994},0.98333199999999987,0.97499799999999981]
[null,null,799," 66 + 7 months",1.0469999999999999,1.0329999999999999,1.02,1.0069999999999999,0.99583299999999997,0.9874989999999999,0.97916499999999984]
[null,null,800," 66 + 8 months",1.0529999999999999,1.04,1.0269999999999999,1.0129999999999999,1,{"$f":"J73-0.004167","v":0.99166599999999994},{"$f":"K73-0.004167","v":0.98333199999999987}]
[null,null,801," 66 + 9 months",1.06,1.0469999999999999,1.0329999999999999,1.02,1.0069999999999999,{"$f":"J74-0.004167","v":0.99583299999999997},{"$f":"K74-0.004167","v":0.9874989999999999}]
[null,null,802," 66 + 10 months",1.0669999999999999,1.0529999999999999,1.04,1.0269999999999999,1.0129999999999999,1,{"$f":"K75-0.004167","v":0.99166599999999994}]
[null,null,803," 66 + 11 months",1.073,1.06,1.0469999999999999,1.0329999999999999,1.02,1.0069999999999999,{"$f":"K76-0.004167","v":0.99583299999999997}]
[null,null,804," 67",1.08,1.0669999999999999,1.0529999999999999,1.04,1.0269999999999999,1.0129999999999999,1]
[null,null,805," 67 + 1 month",1.087,1.073,1.06,1.0469999999999999,1.0329999999999999,1.02,1.0069999999999999]
[null,null,806," 67 + 2 months",1.093,1.08,1.0669999999999999,1.0529999999999999,1.04,1.0269999999999999,1.0129999999999999]
[null,null,807," 67 + 3 months",1.1000000000000001,1.087,1.073,1.06,1.0469999999999999,1.0329999999999999,1.02]
[null,null,808," 67 + 4 months",1.107,1.093,1.08,1.0669999999999999,1.0529999999999999,1.04,1.0269999999999999]
[null,null,809," 67 + 5 months",1.113,1.1000000000000001,1.087,1.073,1.06,1.0469999999999999,1.0329999999999999]
[null,null,{"$f":"C81+1","v":810}," 67 + 6 months",1.1200000000000001,1.107,1.093,1.08,1.0669999999999999,1.0529999999999999,1.04]
[null,null,811," 67 + 7 months",1.127,1.113,1.1000000000000001,1.087,1.073,1.06,1.0469999999999999]
[null,null,812," 67 + 8 months",1.133,1.1200000000000001,1.107,1.093,1.08,1.0669999999999999,1.0529999999999999]
[null,null,813," 67 + 9 months",1.1399999999999999,1.127,1.113,1.1000000000000001,1.087,1.073,1.06]
[null,null,814," 67 + 10 months",1.147,1.133,1.1200000000000001,1.107,1.093,1.08,1.0669999999999999]
[null,null,815," 67 + 11 months",1.153,1.1399999999999999,1.127,1.113,1.1000000000000001,1.087,1.073]
[null,null,816," 68",1.1599999999999999,1.147,1.133,1.1200000000000001,1.107,1.093,1.08]
[null,null,817," 68 + 1 month",1.167,1.153,1.1399999999999999,1.127,1.113,1.1000000000000001,1.087]
[null,null,818," 68 + 2 months",1.173,1.1599999999999999,1.147,1.133,1.1200000000000001,1.107,1.093]
[null,null,819," 68 + 3 months",1.18,1.167,1.153,1.1399999999999999,1.127,1.113,1.1000000000000001]
[null,null,820," 68 + 4 months",1.1870000000000001,1.173,1.1599999999999999,1.147,1.133,1.1200000000000001,1.107]
[null,null,821," 68 + 5 months",1.1930000000000001,1.18,1.167,1.153,1.1399999999999999,1.127,1.113]
[null,null,822," 68 + 6 months",1.2,1.1870000000000001,1.173,1.1599999999999999,1.147,1.133,1.1200000000000001]
[null,null,823," 68 + 7 months",1.2070000000000001,1.1930000000000001,1.18,1.167,1.153,1.1399999999999999,1.127]
[null,null,824," 68 + 8 months",1.2130000000000001,1.2,1.1870000000000001,1.173,1.1599999999999999,1.147,1.133]
[null,null,825," 68 + 9 months",1.22,1.2070000000000001,1.1930000000000001,1.18,1.167,1.153,1.1399999999999999]
[null,null,826," 68 + 10 months",1.2270000000000001,1.2130000000000001,1.2,1.1870000000000001,1.173,1.1599999999999999,1.147]
[null,null,827," 68 + 11 months",1.2330000000000001,1.22,1.2070000000000001,1.1930000000000001,1.18,1.167,1.153]
[null,null,828," 69",1.24,1.2270000000000001,1.2130000000000001,1.2,1.1870000000000001,1.173,1.1599999999999999]
[null,null,829," 69 + 1 month",1.2470000000000001,1.2330000000000001,1.22,1.2070000000000001,1.1930000000000001,1.18,1.167]
[null,null,830," 69 + 2 months",1.2529999999999999,1.24,1.2270000000000001,1.2130000000000001,1.2,1.1870000000000001,1.173]
[null,null,831," 69 + 3 months",1.26,1.2470000000000001,1.2330000000000001,1.22,1.2070000000000001,1.1930000000000001,1.18]
[null,null,832," 69 + 4 months",1.2669999999999999,1.2529999999999999,1.24,1.2270000000000001,1.2130000000000001,1.2,1.1870000000000001]
[null,null,833," 69 + 5 months",1.2729999999999999,1.26,1.2470000000000001,1.2330000000000001,1.22,1.2070000000000001,1.1930000000000001]
[null,null,834," 69 + 6 months",1.28,1.2669999999999999,1.2529999999999999,1.24,1.2270000000000001,1.2130000000000001,1.2]
[null,null,835," 69 + 7 months",1.2869999999999999,1.2729999999999999,1.26,1.2470000000000001,1.2330000000000001,1.22,1.2070000000000001]
[null,null,836," 69 + 8 months",1.2929999999999999,1.28,1.2669999999999999,1.2529999999999999,1.24,1.2270000000000001,1.2130000000000001]
[null,null,837," 69 + 9 months",1.3,1.2869999999999999,1.2729999999999999,1.26,1.2470000000000001,1.2330000000000001,1.22]
[null,null,838," 69 + 10 months",1.3069999999999999,1.2929999999999999,1.28,1.2669999999999999,1.2529999999999999,1.24,1.2270000000000001]
[null,null,839," 69 + 11 months",1.3129999999999999,1.3,1.2869999999999999,1.2729999999999999,1.26,1.2470000000000001,1.2330000000000001]
[null,null,840," 70 or later",1.32,1.3069999999999999,1.2929999999999999,1.28,1.2669999999999999,1.2529999999999999,1.24]
[]
[null,null,"Percentage of reduction is 5/9 of 1% per month for the first 36 months and 5/12 of 1% for each additional month."]